MYOUNG SHIN INDUSTRY

009900 KRX Automobiles Automobiles
KOSPI
₩8,240.00
-2.60%
Delayed · cached 15 min

Fair value analysis

009900
MYOUNG SHIN INDUSTRY
AutomobilesAutomobiles
₩8,240.00
Close used for this calculation
₩20,855.02Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
67/100
Profitability13/25
Returns15/25
Balance Sheet18/25
Efficiency21/25
Growth17/25
Strong
Quality radar
67Prof.13/25Ret.15/25Eff.21/25B.Sht18/25Growth17/25

Consensus fair value

₩20,855.02
Below FV
▲ +153.1% against the close used
Model range ₩4,939.06 – ₩52,253.60
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₩4,939.06Fair value₩20,855.02Bull₩52,253.60
FairClose
52-week traded range
52W low ₩5,950.0052W high ₩14,700.00

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

Valuation summary

Trading below the consensus fair value

MYOUNG SHIN INDUSTRY closed at ₩8,240.00, 60.5% below the consensus fair value of ₩20,855.02 drawn from 10 valuation models.

Financial DNA score 67/100 — Strong. P/E of 6.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩44,657.27
+442.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩20,578.94
+149.7%
√(22.5 × EPS × BVPS)
EPS=1302, BVPS=14456.14
Graham Formula
₩52,253.60
+534.1%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=10.8%, FD=3.3%
P/E Fair Value
₩26,040.00
+216.0%
EPS × 20x (sector P/E)
EPS=1302, Sector P/E=20x
Peter Lynch (PEG)
₩14,061.60
+70.7%
EPS × Growth% (PEG = 1 is fair)
EPS=1302, g=10.8%
EV/EBITDA
₩24,314.85
+195.1%
(EBITDA × 15.4x − Net Debt) ÷ Shares
EBITDA=102.59B
Dividend Discount (DDM)
₩4,939.06
-40.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=91.46, r=10%, g=8%
Book Value (P/B)
₩10,986.67
+33.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=14456.14, ROE=9%, g=6%, r=10%
Reverse DCF
₩8,240.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -8.9% | Historical: 10.8%
Margin of Safety
₩26,911.84
+226.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=35882.45, 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.