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₩748.14Fair value₩4,635.71Bull₩7,446.19
FairClose
52-week traded range
52W low ₩2,025.0052W high ₩6,350.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Sandoll, Inc. closed at ₩2,395.00, 48.3% below the consensus fair value of ₩4,635.71 drawn from 8 valuation models.
Financial DNA score 65/100 — Strong. P/E of 9.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩7,446.19
+210.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩4,678.39
+95.3%
√(22.5 × EPS × BVPS)
EPS=243.7, BVPS=3991.67
P/E Fair Value
₩4,874.00
+103.5%
EPS × 20x (sector P/E)
EPS=243.7, Sector P/E=20x
EV/EBITDA
₩2,651.74
+10.7%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=4.45B
Dividend Discount (DDM)
₩748.14
-68.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=58.68, r=10%, g=2%
Book Value (P/B)
₩1,750.63
-26.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3991.67, ROE=6.1%, g=3%, r=10%
Reverse DCF
₩2,395.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.6% | Historical: 0%
Margin of Safety
₩4,249.65
+77.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5666.19, 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.