SHINYOUNG WACOAL INC
KOSPI
₩13,580.00
+0.22%
Delayed · cached 15 min
Fair value analysis
005800
SHINYOUNG WACOAL INC
₩13,580.00
Close used for this calculation
₩15,211.75Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
49/100
Quality radar
Consensus fair value
₩15,211.75
Near FV▲ +12.0% against the close used
Model range ₩2,428.43 – ₩33,753.39
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₩2,428.43Fair value₩15,211.75Bull₩33,753.39
FairClose
52-week traded range
52W low ₩11,790.0052W high ₩19,200.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
SHINYOUNG WACOAL INC closed at ₩13,580.00, 10.7% below the consensus fair value of ₩15,211.75 drawn from 10 valuation models.
Financial DNA score 49/100 — Average. P/E of 19.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩13,834.77
+1.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩26,210.58
+93.0%
√(22.5 × EPS × BVPS)
EPS=697, BVPS=43806.45
Graham Formula
₩33,753.39
+148.6%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=13.9%, FD=3.3%
P/E Fair Value
₩13,940.00
+2.7%
EPS × 20x (sector P/E)
EPS=697, Sector P/E=20x
Peter Lynch (PEG)
₩9,695.27
-28.6%
EPS × Growth% (PEG = 1 is fair)
EPS=697, g=13.9%
EV/EBITDA
₩2,428.43
-82.1%
(EBITDA × 17x − Net Debt) ÷ Shares
EBITDA=1.29B
Dividend Discount (DDM)
₩8,066.52
-40.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=149.38, r=10%, g=8%
Book Value (P/B)
₩7,052.84
-48.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=43806.45, ROE=1.6%, g=6%, r=10%
Reverse DCF
₩13,580.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.8% | Historical: 13.9%
Margin of Safety
₩16,451.01
+21.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=21934.69, 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.