SeAH Steel Corporation
KOSPI
₩150,600.00
+1.83%
Delayed · cached 15 min
Fair value analysis
306200
SeAH Steel Corporation
₩150,600.00
Close used for this calculation
₩175,213.34Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
43/100
Quality radar
Consensus fair value
₩175,213.34
Below FV▲ +16.3% against the close used
Model range ₩86,198.65 – ₩309,092.00
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₩86,198.65Fair value₩175,213.34Bull₩309,092.00
FairClose
52-week traded range
52W low ₩112,700.0052W high ₩183,000.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
SeAH Steel Corporation closed at ₩150,600.00, 14.0% below the consensus fair value of ₩175,213.34 drawn from 8 valuation models.
Financial DNA score 43/100 — Average. P/E of 14.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩200,807.52
+33.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩309,092.00
+105.2%
√(22.5 × EPS × BVPS)
EPS=10714, BVPS=396315.79
P/E Fair Value
₩214,280.00
+42.3%
EPS × 20x (sector P/E)
EPS=10714, Sector P/E=20x
EV/EBITDA
₩86,198.65
-42.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=49.6B
Dividend Discount (DDM)
₩88,326.90
-41.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=6927.6, r=10%, g=2%
Book Value (P/B)
₩105,816.32
-29.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=396315.79, ROE=2.7%, g=3%, r=10%
Reverse DCF
₩150,600.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.4% | Historical: 0%
Margin of Safety
₩181,044.88
+20.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=241393.17, 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.