SUNNY ELECTRONICS CO.,LTD

004770 KRX Technology Technology
KOSPI
₩2,125.00
-1.62%
Delayed · cached 15 min

Fair value analysis

004770
SUNNY ELECTRONICS CO.,LTD
TechnologyTechnology
₩2,125.00
Close used for this calculation
₩2,483.14Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
69/100
Profitability25/25
Returns5/25
Balance Sheet22/25
Efficiency17/25
Growth17/25
Strong
Quality radar
69Prof.25/25Ret.5/25Eff.17/25B.Sht22/25Growth17/25

Consensus fair value

₩2,483.14
Below FV
▲ +16.9% against the close used
Model range ₩462.87 – ₩9,312.00
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₩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.

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