SAMYANG PACKAGING CORPORATION

272550 KRX Materials Materials
KOSPI
₩9,870.00
+0.10%
Delayed · cached 15 min

Fair value analysis

272550
SAMYANG PACKAGING CORPORATION
MaterialsMaterials
₩9,870.00
Close used for this calculation
₩13,654.15Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
50/100
Profitability4/25
Returns11/25
Balance Sheet10/25
Efficiency25/25
Growth13/25
Good
Quality radar
50Prof.4/25Ret.11/25Eff.25/25B.Sht10/25Growth13/25

Consensus fair value

₩13,654.15
Below FV
▲ +38.3% against the close used
Model range ₩4,404.49 – ₩25,656.44
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear₩4,404.49Fair value₩13,654.15Bull₩25,656.44
FairClose
52-week traded range
52W low ₩7,900.0052W high ₩15,280.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

SAMYANG PACKAGING CORPORATION closed at ₩9,870.00, 27.7% below the consensus fair value of ₩13,654.15 drawn from 8 valuation models.

Financial DNA score 50/100 — Good. P/E of 8.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩5,955.21
-39.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩25,656.44
+159.9%
√(22.5 × EPS × BVPS)
EPS=1156, BVPS=25307.69
P/E Fair Value
₩23,120.00
+134.2%
EPS × 20x (sector P/E)
EPS=1156, Sector P/E=20x
EV/EBITDA
₩14,798.93
+49.9%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=24.65B
Dividend Discount (DDM)
₩4,404.49
-55.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=345.45, r=10%, g=2%
Book Value (P/B)
₩5,676.15
-42.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=25307.69, ROE=4.6%, g=3%, r=10%
Reverse DCF
₩9,870.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4.5% | Historical: 0%
Margin of Safety
₩13,682.91
+38.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=18243.88, MoS=25%

Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.

Educational data only. Not a recommendation to buy, sell or hold any security.

Educational data only. Not a recommendation to buy, sell or hold any security.