Samho Dev (010960) fair value: what the stock is really worth
As of Sep 23, 2026: fair value of Samho Dev KRW 9,180, price KRW 3,060, upside +200.0%, quality 65 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Samho Dev for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 24, 2026.
How to read this chart
60‑month range 2,720 KRW – 5,401 KRW · fair‑value band 6,885 KRW – 11,475 KRW · the 3,060 KRW price screens below the 9,180 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. Dashed = 300-day average. As of Sep 24, 2026.
Follow Samho Dev in your weekly email
Every Wednesday you see whether Samho Dev is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Samho Development Co., LTD engages in civil engineering construction business in South Korea. It constructs various engineering projects, including roads, tunnels, railroad, subways, housing complex development, golf courses, airports, and power plants.
Show more
Samho Development Co., LTD engages in civil engineering construction business in South Korea. It constructs various engineering projects, including roads, tunnels, railroad, subways, housing complex development, golf courses, airports, and power plants. The company also involved in the architecture, industrial equipment, and construction machinery business; and produces and sells aggregate products, as well as provides services for landscape construction business. Samho Development Co., LTD was founded in 1976 and is headquartered in Dangjin-Si, South Korea.
Stock analysis
Samho Dev (010960) currently trades at 3,060 KRW, while our model-based Fair Value estimate is 9,180 KRW, implying the stock looks roughly 66.7% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 15,086 KRW per share, and 23 of the 25 models we run sit above the 3,060 KRW price.
Bear case: the Dividend Discount group reads lowest at 1,718 KRW, and 2 of the 25 models stay below the price. Evidence for this calculation is low.
Scenario range: 6,885 KRW (bear) to 11,475 KRW (bull), the price of 3,060 KRW sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 65/100 (solid quality), in the Industrials sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Samho Dev reported revenue of 410B KRW in FY2025 versus 317B KRW in FY2021, a compound +6.6%/yr. Reported net income was 18.7B KRW in FY2025, compounding +7.7%/yr from FY2021.
Key figures
Market cap 65.7B KRW (≈ $48.3M) · P/S ratio 0.17 · Dividend yield 6.5% · Net margin 4.6% · Return on equity 6.6% · Return on assets (EBIT) 2.7% · Operating margin 1.1% · Revenue (TTM) 405B KRW.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 38 out of 100 (low confidence).
What moves the price
The share trades about 31% below its 52-week high and 6% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −31% fair-value upside, at 200%, 010960 screens cheaper than that median.
Fair Value models
Bear 6,885 KRWFair Value 9,180 KRWBull 11,475 KRW
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target.Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.50/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+2.0%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+10.0%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+2.4%
Start year 2020 (pandemic). Over 10 years: +4.4% a year
Revenue growth 17 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+5.3%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in KRW (mathematically smoothed) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip. Measured in KRW: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
+0.7%
Earnings growth per share plus dividend.
Earnings per share, growth per year−5.8%
Dividend (yield on the price)6.5%
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.4% → 4%
2025 sits 229% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
−31.0%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (South Korea: IMF forecast 2.1% a year to 2030, 2.1% from 2016 to 2025) that is about −32.5% a year for the price.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Engineering & Construction · 840 stocks
Beats the industry median on 6/10 measures
Overall it ranks above its industry peers.
Valuation
Quality Score65 · Top 25%
Fair Value upside+200% · Top 25%
Profitability
Return on equity (TTM)7% · Below median
Return on assets2% · Below median
Net margin (TTM)4% · Above median
Operating margin (TTM)1% · Below median
Growth and dividend
Revenue growth−5% · Below median
Dividend yield (TTM)6.5% · Top 25%
Balance sheet
Debt / equity0.02× · Below median
Valuation Multiplesvs Engineering & Construction median · lower = cheaper
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Samho Dev Fair Value". https://www.fairvalue-calculator.com/stock/010960
Frequently asked questions
Is Samho Dev (010960) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 9,180 KRW versus a price of 3,060 KRW, about +200% upside (undervalued).
What is the fair value of 010960?
Our model-based fair value for Samho Dev is 9,180 KRW (as of Sep 24, 2026), built from audited fundamentals. The current price: 3,060 KRW.
What is the quality score of 010960?
Samho Dev has a Quality Score of 65/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Samho Dev (010960)?
Our model-based price target is the fair value of 9,180 KRW (as of Sep 24, 2026) from 25 valuation models. Cautious scenario 6,885 KRW, optimistic scenario 11,475 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Samho Dev stock forecast for 2026?
Our models put fair value at 9,180 KRW, about +200% upside versus a price of 3,060 KRW (undervalued). Cautious scenario 6,885 KRW, optimistic scenario 11,475 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Samho Dev (010960)?
Samho Dev reported trailing-twelve-month revenue of about 405B KRW (latest available figure, as of Sep 24, 2026).
Does Samho Dev pay a dividend?
Samho Dev currently shows a dividend yield of about 6.54% relative to its recent price (as of Sep 24, 2026).
What growth is priced into Samho Dev (010960)?
For today's price to be fair in a discounted-cash-flow model, Samho Dev would have to grow free cash flow by -31.0 % per year for five years (discount rate 11.6 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +2.4 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of 010960 use?
Our models discount Samho Dev at 11.6 %: a base by market capitalisation (micro), damped by beta 0.35, country premium for South Korea. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Samho Dev that is -31.0 % per year a year over ten years, using the same discount rate (11.6 %) and the same formula as our fair value.
How much growth has Samho Dev (010960) delivered so far?
Over the past 5 years revenue at Samho Dev grew +2.4 % a year. The price currently implies -31.0 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Samho Dev (010960) growing?
The median revenue growth in the sector is +4.7 % a year. That is the yardstick for the growth priced into Samho Dev (-31.0 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Samho Dev (010960)?
The free-cash-flow yield on the price is 38.99 %: that much free cash flow Samho Dev produces per unit of market value. When it exceeds the discount rate of our models (11.6 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Samho Dev (010960)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Samho Dev it is 9,180 KRW per share (as of Sep 24, 2026), against a price of 3,060 KRW. It is the blended result of 25 valuation models (cash flow, earnings, asset, dividend).
Is Samho Dev stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 010960 trades below its calculated fair value: price 3,060 KRW, fair value 9,180 KRW, a gap of about +200% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 010960?
No. The price is what the market pays today (3,060 KRW); the fair value is what the company's own numbers justify (9,180 KRW). For Samho Dev the two are 6,120 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Samho Dev worth?
The market values Samho Dev at about 65.7B KRW (market capitalisation, as of Sep 24, 2026). Per share that is 3,060 KRW; our models calculate a fair value of 9,180 KRW per share.
What do the bullish and bearish scenarios say about 010960?
Our models span a range for Samho Dev: cautious scenario 6,885 KRW, base 9,180 KRW, optimistic 11,475 KRW per share (as of Sep 24, 2026, price 3,060 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Samho Dev (010960)?
Balance-sheet figures for Samho Dev (as of Sep 24, 2026): return on equity 6.6%, debt of 0.02 per unit of equity. They feed the Quality Score of 65/100, which measures business quality independently of the share price.
How far is 010960 from its 52-week high?
Samho Dev trades at 3,060 KRW, about 31% below its 52-week high of 4,460 KRW and 6% above the low of 2,900 KRW (as of Sep 23, 2026). Distance from the high says nothing about value: that is what the fair value of 9,180 KRW is for.
Which stocks are comparable to Samho Dev?
From the same area (Industrials) we also value Quanta Services, Inc, Vinci SA, Comfort Systems USA, Inc, Larsen & Toubro Limited, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Samho Dev stock attractive at the current price?
The data as of Sep 24, 2026: price 3,060 KRW, calculated fair value 9,180 KRW (+200%), Quality Score 65/100, from 25 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 010960 calculated?
We run Samho Dev through 25 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of 9,180 KRW, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.0 % above its aggregate fair value. Samho Dev currently trades 200 % below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Samho Dev (010960)?
The closing price on Sep 23, 2026 was 3,060 KRW. Our model-based fair value is 9,180 KRW, about +200% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Samho Dev right now?
The price is below even our cautious bear case (6,885 KRW). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid quality (65/100) at a price below fair value, the discount is the argument here, not the business quality.
Key figures of Samho Dev
How large is the market capitalisation of Samho Dev (010960)?
The market capitalisation of Samho Dev is 65.7B KRW (≈ $48.3M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Samho Dev (010960)?
The price-to-sales ratio of Samho Dev is 0.17 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the dividend yield of Samho Dev (010960)?
The dividend yield of Samho Dev is 6.5%. Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Samho Dev (010960)?
The net margin of Samho Dev is 4.6% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Samho Dev (010960)?
The return on equity (ROE) of Samho Dev is 6.6% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Samho Dev (010960)?
On an EBIT basis the return on assets of Samho Dev is 2.7% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Samho Dev (010960)?
The operating margin of Samho Dev is 1.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Samho Dev (010960)?
Revenue at Samho Dev is growing −4.5% versus a year earlier (3y avg +10.0%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Samho Dev (010960)?
Earnings per share at Samho Dev are growing −59.8% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Samho Dev (010960) carry?
The net debt of Samho Dev is 1.4B KRW (fiscal year 2022, ≈ 0.1 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Samho Dev in the live analysis
One click puts Samho Dev on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
