SHINPOONG INC.

002870 KRX Consumer Discretionary Consumer Discretionary
KOSPI
₩1,088.00
-0.37%
Delayed · cached 15 min

Fair value analysis

002870
SHINPOONG INC.
Consumer DiscretionaryConsumer Discretionary
₩1,088.00
Close used for this calculation
₩1,296.90Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
59/100
Profitability16/25
Returns2/25
Balance Sheet25/25
Efficiency16/25
Growth20/25
Good
Quality radar
59Prof.16/25Ret.2/25Eff.16/25B.Sht25/25Growth20/25

Consensus fair value

₩1,296.90
Below FV
▲ +19.2% against the close used
Model range ₩255.24 – ₩2,160.00
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₩255.24Fair value₩1,296.90Bull₩2,160.00
FairClose
52-week traded range
52W low ₩726.0052W high ₩1,337.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

SHINPOONG INC. closed at ₩1,088.00, 16.1% below the consensus fair value of ₩1,296.90 drawn from 9 valuation models.

Financial DNA score 59/100 — Good. P/E of 15.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩1,550.59
+42.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩2,073.39
+90.6%
√(22.5 × EPS × BVPS)
EPS=72, BVPS=2653.66
Graham Formula
₩816.00
-25.0%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩1,440.00
+32.4%
EPS × 20x (sector P/E)
EPS=72, Sector P/E=20x
Peter Lynch (PEG)
₩2,160.00
+98.5%
EPS × Growth% (PEG = 1 is fair)
EPS=72, g=30%
Dividend Discount (DDM)
₩255.24
-76.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=20.02, r=10%, g=2%
Book Value (P/B)
₩721.80
-33.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2653.66, ROE=2.7%, g=3%, r=10%
Reverse DCF
₩1,088.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.4% | Historical: -31.6%
Margin of Safety
₩1,102.50
+1.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1470, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.