The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
SYTS Corp. closed at ₩53,500.00, 60.3% below the consensus fair value of ₩134,778.16 drawn from 10 valuation models.
Financial DNA score 72/100 — Strong. P/E of 5.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩170,013.54
+217.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩187,678.66
+250.8%
√(22.5 × EPS × BVPS)
EPS=9071, BVPS=172580.65
Graham Formula
₩102,804.67
+92.2%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩181,420.00
+239.1%
EPS × 20x (sector P/E)
EPS=9071, Sector P/E=20x
Peter Lynch (PEG)
₩88,079.41
+64.6%
EPS × Growth% (PEG = 1 is fair)
EPS=9071, g=9.7%
EV/EBITDA
₩85,114.40
+59.1%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=22.47B
Dividend Discount (DDM)
₩26,807.51
-49.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=2102.55, r=10%, g=2%
Book Value (P/B)
₩56,211.98
+5.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=172580.65, ROE=5.3%, g=3%, r=10%
Reverse DCF
₩53,500.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -9.9% | Historical: -9.7%
Margin of Safety
₩120,359.41
+125.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=160479.22, 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.