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₩188.82Fair value₩7,522.27Bull₩19,913.60
FairClose
52-week traded range
52W low ₩3,870.0052W high ₩10,625.79
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
SIMPACInc closed at ₩4,835.00, 35.7% below the consensus fair value of ₩7,522.27 drawn from 10 valuation models.
Financial DNA score 58/100 — Good. P/E of 12.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩188.82
-96.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩10,179.40
+110.5%
√(22.5 × EPS × BVPS)
EPS=381, BVPS=12087.5
Graham Formula
₩19,913.60
+311.9%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=15.4%, FD=3.3%
P/E Fair Value
₩7,620.00
+57.6%
EPS × 20x (sector P/E)
EPS=381, Sector P/E=20x
Peter Lynch (PEG)
₩5,848.35
+21.0%
EPS × Growth% (PEG = 1 is fair)
EPS=381, g=15.4%
EV/EBITDA
₩6,052.38
+25.2%
(EBITDA × 17.7x − Net Debt) ÷ Shares
EBITDA=45.96B
Dividend Discount (DDM)
₩14,098.86
+191.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=261.09, r=10%, g=8%
Book Value (P/B)
₩3,710.86
-23.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=12087.5, ROE=3.1%, g=6%, r=10%
Reverse DCF
₩4,835.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1% | Historical: 15.4%
Margin of Safety
₩7,106.59
+47.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=9475.46, 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.