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₩5,315.70Fair value₩16,241.98Bull₩45,205.23
FairClose
52-week traded range
52W low ₩30,500.0052W high ₩74,000.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Sukgyung AT Co., Ltd. closed at ₩32,300.00, 98.9% above the consensus fair value of ₩16,241.98 drawn from 9 valuation models.
Financial DNA score 50/100 — Good. P/E of 46.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩13,875.46
-57.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩11,298.09
-65.0%
√(22.5 × EPS × BVPS)
EPS=699.05, BVPS=8115.58 · outside Graham range (P/E 46.2, P/B 4) — asset-light, treat as a rough floor
Graham Formula
₩45,205.23
+40.0%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩13,981.00
-56.7%
EPS × 20x (sector P/E)
EPS=699.05, Sector P/E=20x
Peter Lynch (PEG)
₩20,971.50
-35.1%
EPS × Growth% (PEG = 1 is fair)
EPS=699.05, g=30%
EV/EBITDA
₩11,864.03
-63.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=3.9B
Book Value (P/B)
₩5,315.70
-83.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=8115.58, ROE=8.6%, g=6%, r=10%
Reverse DCF
₩32,300.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 18.4% | Historical: 30%
Margin of Safety
₩15,817.46
-51.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=21089.95, 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.