SUNGWOO CO., LTD
KOSDAQ
₩7,770.00
-0.89%
Delayed · cached 15 min
Fair value analysis
458650
SUNGWOO CO., LTD
₩7,770.00
Close used for this calculation
₩10,841.56Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
40/100
Quality radar
Consensus fair value
₩10,841.56
Below FV▲ +39.5% against the close used
Model range ₩509.36 – ₩19,552.30
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₩509.36Fair value₩10,841.56Bull₩19,552.30
FairClose
52-week traded range
52W low ₩6,950.0052W high ₩14,380.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
SUNGWOO CO., LTD closed at ₩7,770.00, 28.3% below the consensus fair value of ₩10,841.56 drawn from 8 valuation models.
Financial DNA score 40/100 — Average. P/E of 24.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩19,552.30
+151.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩10,209.57
+31.4%
√(22.5 × EPS × BVPS)
EPS=316, BVPS=14660.38
P/E Fair Value
₩6,320.00
-18.7%
EPS × 20x (sector P/E)
EPS=316, Sector P/E=20x
EV/EBITDA
₩509.36
-93.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.04B
Dividend Discount (DDM)
₩1,981.35
-74.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=155.4, r=10%, g=2%
Book Value (P/B)
₩3,137.32
-59.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=14660.38, ROE=2.1%, g=3%, r=10%
Reverse DCF
₩7,770.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 9.9% | Historical: 0%
Margin of Safety
₩9,020.47
+16.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=12027.29, 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.