Sevenbrau세븐브로이맥주
267080 · KONEX · ₩267080 · 세븐브로이맥주
Valuation model · Discounted cash flow (DCF)
We use a 5-year discounted cash flow: the value of the cash the business is expected to produce, in today's money.
Fair value per share
With these assumptions the model gives no positive value.
- Enterprise value
- −₩27B
- Equity value
- −₩46B
- WACC
- 4.8%
Model estimate based on the assumptions shown. Not a price target and not a buy or sell signal. This is not financial advice.
Why the model and the price differ
The model gives no positive value at these assumptions. What we can see:
- To match today's price of ₩486, the model needs an operating margin of 17.4% every year (it uses −20.0%).
- Margins ranged from −115.4% to −29.1% over the last 3 years, so this is a cyclical business. The model uses the average; the price may be set by where the cycle is now. Try the margin fade option.
- In the projection, spending on equipment, software and working capital takes most or all of the after-tax operating profit, so free cash flow is thin. Companies that invest heavily often look like this until spending slows.
Treat the model as a starting point: change the assumptions to the story you believe, and compare with the multiples check below.
Bear / Base / Bull
- Bear
- —
- Base
- —
- Bull
- —
Bear: revenue growth 3 points lower every year, EBIT margin 2 points lower, WACC 1 point higher. Bull: the opposite.
Assumptions
Sign in to change the assumptions and see the results update. Sign in
Cycle options
Margin path
Every year uses the cycle-average margin (−20.0%).
Revenue growth
- -10%
How much sales grow that year, compared with the year before.
Default: the last 2 years' revenue growth (-10.3% a year, annual reports), fading to 3% by year 5.
- -6.7%
How much sales grow that year, compared with the year before.
Default: the last 2 years' revenue growth (-10.3% a year, annual reports), fading to 3% by year 5.
- -3.5%
How much sales grow that year, compared with the year before.
Default: the last 2 years' revenue growth (-10.3% a year, annual reports), fading to 3% by year 5.
- -0.2%
How much sales grow that year, compared with the year before.
Default: the last 2 years' revenue growth (-10.3% a year, annual reports), fading to 3% by year 5.
- 3%
How much sales grow that year, compared with the year before.
Default: the last 2 years' revenue growth (-10.3% a year, annual reports), fading to 3% by year 5.
Business
- -20%
Operating profit as a share of revenue.
Default: through-the-cycle average of the last 12 months and the last 3 annual reports' operating margins.
- 27.5%
Share of operating profit paid as corporate tax.
Default: Korea's top corporate tax rate (25%) plus 10% local income tax.
- 0.3%
The non-cash cost of wearing out equipment, added back to cash flow (% of revenue).
Default: not in the statements, so 80% of capital spending (most spending replaces equipment that wears out).
- 0.4%
Money spent on factories, equipment, software and other long-term assets (% of revenue).
Default: average of the last 3 annual reports (cash flow statements; equipment and intangibles).
- -3.7%
Stock and unpaid customer bills, less unpaid supplier bills, as a % of revenue. Each year's extra revenue ties up this much more cash.
Default: working capital (current assets less cash and deposits, minus current liabilities other than borrowings) as a share of revenue, averaged over the last 3 years.
Discount rate
- 2%
How fast cash flows keep growing every year after year 5.
Default: about Korea's long-run inflation plus real growth.
- 4.01%
Yield on Korea's 10-year government bond: the return with almost no risk.
Default: Korea Treasury Bond 10-year yield on 2026-10-30.
- 0.6
How much the share moves when the market moves: 1 means just like the market.
Default: 105 weeks of weekly returns against KOSPI (official index); raw beta -0.02, adjusted toward 1 and kept between 0.6 and 2.0.
- 5.5%
The extra return investors want for owning shares instead of bonds.
Default: a typical premium for Korean shares.
- 5.51%
The interest rate the company would pay to borrow.
Default: the 10-year yield plus a 1.5% credit spread.
Starting point
- Revenue (FY 2025)
- ₩6.8B
- Net debt (borrowings and leases − cash and deposits)
- ₩18B
- Shares
- 11,871,408
- Share price
- ₩486
- Market cap
- ₩5.8B
Past years and projection
Grey columns are reported results from the annual reports (after-tax EBIT at the model's tax rate), so you can check the growth and margin assumptions against the past. Years 1–5 are the model.
| FY2023 | FY2024 | FY2025 | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ₩8.5B | ₩3.9B | ₩6.8B | ₩6.1B | ₩5.7B | ₩5.5B | ₩5.5B | ₩5.7B |
| Growth | — | −53.7% | 73.8% | −10.0% | −6.7% | −3.5% | −0.2% | 3.0% |
| EBIT | −₩2.5B | −₩4.5B | −₩5.4B | −₩1.2B | −₩1.1B | −₩1.1B | −₩1.1B | −₩1.1B |
| EBIT margin | −29.1% | −115.4% | −78.5% | −20.0% | −20.0% | −20.0% | −20.0% | −20.0% |
| After-tax EBIT | −₩1.8B | −₩3.3B | −₩3.9B | −₩891M | −₩832M | −₩803M | −₩801M | −₩825M |
| + Depreciation | — | — | — | ₩18M | ₩17M | ₩17M | ₩17M | ₩17M |
| − Capital spending | ₩13M | ₩0 | ₩66M | ₩25M | ₩23M | ₩22M | ₩22M | ₩23M |
| − Working capital | — | −₩3.7B | −₩4.4B | ₩25M | ₩15M | ₩7.4M | ₩409,620 | −₩6.1M |
| Free cash flow | — | — | — | −₩923M | −₩853M | −₩816M | −₩807M | −₩825M |
| Discount factor | — | — | — | 0.954 | 0.911 | 0.869 | 0.829 | 0.791 |
| Present value | — | — | — | −₩881M | −₩776M | −₩709M | −₩669M | −₩652M |
Terminal value −₩30B, worth −₩24B today: 87% of enterprise value. It assumes spending settles at 110% of depreciation once growth slows to the terminal rate.
Cross-check: what the market has paid before
For cyclical businesses, analysts check a DCF against the multiples the stock has traded at through past cycles. Price / book is the usual anchor for them: P/E looks highest at the bottom of a cycle, when earnings are smallest, and lowest at the top. The price each band would give today:
| Low | Typical | High |
|---|
Low, typical and high are the 10th percentile, middle and 90th percentile of month-end multiples since 2024, each against the latest report out by then, per share at today's share count; loss years and P/E above 100 are left out. Run-rate earnings are one quarter × 4, not a forecast. Model estimate based on the assumptions shown. Not a price target and not a buy or sell signal.
Sensitivity
Fair value per share as two inputs change; the middle is the current case.
| WACC ↓ · Terminal growth → | 1.0% | 1.5% | 2.0% | 2.5% | 3.0% |
|---|---|---|---|---|---|
| 3.8% | — | — | — | — | — |
| 4.3% | — | — | — | — | — |
| 4.8% | — | — | — | — | — |
| 5.3% | — | — | — | — | — |
| 5.8% | — | — | — | — | — |
Now (TTM)
- Market cap
- ₩5.8B
- Enterprise value
- ₩24B
- P/E
- —
- P/B
- —
- P/S
- 0.8×
- EV/EBITDA
- —
- Dividend yield
- 0.0%
Over time (at each year end)
| 2025 | 2024 | |
|---|---|---|
| Price | ₩486 | ₩2,295 |
| Market cap | ₩5.8B | ₩27B |
| P/E | — | — |
| P/B | — | 30.3× |
| P/S | 0.8× | 6.9× |
| EV/EBITDA | — | — |
| Dividend yield | 0.0% | — |
Loading data for this company — check back soon
Versus similar companies
| Company | P/E | P/B | P/S | EV/EBITDA | Dividend yield |
|---|---|---|---|---|---|
| Sevenbrau | — | — | 0.8× | — | 0.0% |
| Samyang Foods | 17.6× | 5.6× | 3.1× | — | 0.4% |
| Orion | 10.8× | 1.1× | 1.3× | 5.4× | 3.0% |
| CJ Cheiljedang | — | 0.3× | 0.1× | — | 3.5% |
| Nongshim | 12.3× | 0.8× | 0.7× | — | 1.5% |
| Otoki | 17.4× | 0.6× | 0.3× | — | 2.8% |
| Hite Jinro | 23.7× | 1.0× | 0.5× | 6.4× | 4.4% |
| Similar companies (median) | 17.4× | 0.9× | 0.6× | 5.9× | 2.9% |
Calculated from end-of-day prices and filed financial statements. Not a recommendation. This is not financial advice.
Also known as: Sevenbrau / 세븐브로이맥주 / 267080 / KRX:267080
Source: KRX statistical information