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₩26,579.73Fair value₩40,694.01Bull₩71,200.00
FairClose
52-week traded range
52W low ₩17,640.0052W high ₩63,100.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
SAMG ENTERTAINMENT CO.,LTD closed at ₩17,640.00, 56.7% below the consensus fair value of ₩40,694.01 drawn from 7 valuation models.
Financial DNA score 73/100 — Strong. P/E of 5.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩50,280.75
+185.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩26,579.73
+50.7%
√(22.5 × EPS × BVPS)
EPS=3560, BVPS=8820
P/E Fair Value
₩71,200.00
+303.6%
EPS × 20x (sector P/E)
EPS=3560, Sector P/E=20x
EV/EBITDA
₩31,543.54
+78.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=27.06B
Book Value (P/B)
₩43,016.40
+143.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=8820, ROE=37.1%, g=3%, r=10%
Reverse DCF
₩17,640.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 0%
Margin of Safety
₩37,015.12
+109.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=49353.49, 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.