Soulbrain Co., Ltd.

357780 KRX Chemicals Chemicals
KOSDAQ
₩330,000.00
-3.51%
Delayed · cached 15 min

Fair value analysis

357780
Soulbrain Co., Ltd.
Chemicals›Chemicals
₩330,000.00
Close used for this calculation
₩197,597.92Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
44/100
Profitability13/25
Returns4/25
Balance Sheet21/25
Efficiency6/25
Growth3/25
Average
Quality radar
44Prof.13/25Ret.4/25Eff.6/25B.Sht21/25Growth3/25

Consensus fair value

₩197,597.92
Above FV
▼ -40.1% against the close used
Model range ₩53,277.68 – ₩261,924.67
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₩53,277.68Fair value₩197,597.92Bull₩261,924.67
FairClose
52-week traded range
52W low ₩224,500.0052W high ₩501,000.00

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

Valuation summary

Trading above the consensus fair value

Soulbrain Co., Ltd. closed at ₩330,000.00, 67.0% above the consensus fair value of ₩197,597.92 drawn from 9 valuation models.

Financial DNA score 44/100 — Average. P/E of 32.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩53,277.68
-83.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=5.3%, r=10%, tg=3%, n=10yr
Graham Number
₩178,752.21
-45.8%
√(22.5 × EPS × BVPS)
EPS=10285, BVPS=138075.31 · outside Graham range (P/E 32.1, P/B 2.4) — asset-light, treat as a rough floor
Graham Formula
₩261,924.67
-20.6%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=5.3%, FD=3.3%
P/E Fair Value
₩205,700.00
-37.7%
EPS × 20x (sector P/E)
EPS=10285, Sector P/E=20x
Peter Lynch (PEG)
₩54,510.50
-83.5%
EPS × Growth% (PEG = 1 is fair)
EPS=10285, g=5.3%
EV/EBITDA
₩194,627.67
-41.0%
(EBITDA × 12.7x − Net Debt) ÷ Shares
EBITDA=133.64B
Book Value (P/B)
₩64,337.22
-80.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=138075.31, ROE=7.5%, g=5.3%, r=10%
Reverse DCF
₩330,000.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 13.5% | Historical: 5.3%
Margin of Safety
₩131,185.23
-60.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=174913.64, 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.