SENKO Co.,Ltd.
KOSDAQ
₩1,935.00
+0.42%
Delayed · cached 15 min
Fair value analysis
347000
SENKO Co.,Ltd.
₩1,935.00
Close used for this calculation
₩2,202.62Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
59/100
Quality radar
Consensus fair value
₩2,202.62
Near FV▲ +13.8% against the close used
Model range ₩1,017.81 – ₩6,224.28
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₩1,017.81Fair value₩2,202.62Bull₩6,224.28
FairClose
52-week traded range
52W low ₩1,500.0052W high ₩2,500.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
SENKO Co.,Ltd. closed at ₩1,935.00, 12.2% below the consensus fair value of ₩2,202.62 drawn from 9 valuation models.
Financial DNA score 59/100 — Good. P/E of 14.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩1,839.22
-4.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩2,160.29
+11.6%
√(22.5 × EPS × BVPS)
EPS=133.99, BVPS=1548
Graham Formula
₩6,224.28
+221.7%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=13.2%, FD=3.3%
P/E Fair Value
₩2,679.80
+38.5%
EPS × 20x (sector P/E)
EPS=133.99, Sector P/E=20x
Peter Lynch (PEG)
₩1,764.65
-8.8%
EPS × Growth% (PEG = 1 is fair)
EPS=133.99, g=13.2%
EV/EBITDA
₩1,086.66
-43.8%
(EBITDA × 16.6x − Net Debt) ÷ Shares
EBITDA=2.5B
Book Value (P/B)
₩1,017.81
-47.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1548, ROE=8.6%, g=6%, r=10%
Reverse DCF
₩1,935.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.7% | Historical: 13.2%
Margin of Safety
₩2,419.42
+25.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3225.9, 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.