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₩462.87Fair value₩2,483.14Bull₩9,312.00
FairClose
52-week traded range
52W low ₩1,418.0052W high ₩2,375.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
SUNNY ELECTRONICS CO.,LTD closed at ₩2,125.00, 14.4% below the consensus fair value of ₩2,483.14 drawn from 9 valuation models.
Financial DNA score 69/100 — Strong. P/E of 14.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩2,858.26
+34.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩2,610.91
+22.9%
√(22.5 × EPS × BVPS)
EPS=144, BVPS=2103.96
Graham Formula
₩9,312.00
+338.2%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩2,880.00
+35.5%
EPS × 20x (sector P/E)
EPS=144, Sector P/E=20x
Peter Lynch (PEG)
₩4,320.00
+103.3%
EPS × Growth% (PEG = 1 is fair)
EPS=144, g=30%
EV/EBITDA
₩1,018.29
-52.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.98B
Book Value (P/B)
₩462.87
-78.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2103.96, ROE=6.9%, g=6%, r=10%
Reverse DCF
₩2,125.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3% | Historical: 101.6%
Margin of Safety
₩3,311.47
+55.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4415.29, 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.