SNT DYNAMICS CO.,Ltd

003570 KRX Automobiles Automobiles
KOSPI
₩28,750.00
+1.05%
Delayed · cached 15 min

Fair value analysis

003570
SNT DYNAMICS CO.,Ltd
AutomobilesAutomobiles
₩28,750.00
Close used for this calculation
₩54,329.03Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
68/100
Profitability19/25
Returns11/25
Balance Sheet13/25
Efficiency25/25
Growth25/25
Strong
Quality radar
68Prof.19/25Ret.11/25Eff.25/25B.Sht13/25Growth25/25

Consensus fair value

₩54,329.03
Below FV
▲ +89.0% against the close used
Model range ₩10,136.22 – ₩174,341.33
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₩10,136.22Fair value₩54,329.03Bull₩174,341.33
FairClose
52-week traded range
52W low ₩28,150.0052W high ₩74,600.00

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

Valuation summary

Trading below the consensus fair value

SNT DYNAMICS CO.,Ltd closed at ₩28,750.00, 47.1% below the consensus fair value of ₩54,329.03 drawn from 10 valuation models.

Financial DNA score 68/100 — Strong. P/E of 10.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩53,512.95
+86.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩47,284.94
+64.5%
√(22.5 × EPS × BVPS)
EPS=2696, BVPS=36858.97
Graham Formula
₩174,341.33
+506.4%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩53,920.00
+87.5%
EPS × 20x (sector P/E)
EPS=2696, Sector P/E=20x
Peter Lynch (PEG)
₩65,674.56
+128.4%
EPS × Growth% (PEG = 1 is fair)
EPS=2696, g=24.4%
EV/EBITDA
₩67,349.76
+134.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=85.46B
Dividend Discount (DDM)
₩58,995.00
+105.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1092.5, r=10%, g=8%
Book Value (P/B)
₩10,136.22
-64.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=36858.97, ROE=7.1%, g=6%, r=10%
Reverse DCF
₩28,750.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.4% | Historical: 24.4%
Margin of Safety
₩61,698.60
+114.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=82264.81, 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.