SEERS Co., Ltd.
KOSDAQ
₩24,000.00
+3.00%
Delayed · cached 15 min
Fair value analysis
458870
SEERS Co., Ltd.
₩24,000.00
Close used for this calculation
₩18,551.39Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
57/100
Quality radar
Consensus fair value
₩18,551.39
Above FV▼ -22.7% against the close used
Model range ₩905.84 – ₩25,405.20
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₩905.84Fair value₩18,551.39Bull₩25,405.20
FairClose
52-week traded range
52W low ₩18,200.0052W high ₩63,000.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
SEERS Co., Ltd. closed at ₩24,000.00, 29.4% above the consensus fair value of ₩18,551.39 drawn from 7 valuation models.
Financial DNA score 57/100 — Good. P/E of 18.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩905.84
-96.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩9,450.67
-60.6%
√(22.5 × EPS × BVPS)
EPS=1270.26, BVPS=3125 · outside Graham range (P/E 18.9, P/B 7.7) — asset-light, treat as a rough floor
P/E Fair Value
₩25,405.20
+5.9%
EPS × 20x (sector P/E)
EPS=1270.26, Sector P/E=20x
EV/EBITDA
₩12,800.44
-46.7%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=16.33B
Book Value (P/B)
₩16,816.96
-29.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3125, ROE=40.7%, g=3%, r=10%
Reverse DCF
₩24,000.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.4% | Historical: 0%
Margin of Safety
₩8,940.43
-62.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=11920.57, 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.