S-1 CORPORATION
KOSPI
₩81,400.00
+0.74%
Delayed · cached 15 min
Fair value analysis
012750
S-1 CORPORATION
₩81,400.00
Close used for this calculation
₩78,215.12Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
60/100
Quality radar
Consensus fair value
₩78,215.12
Near FV▼ -3.9% against the close used
Model range ₩17,638.54 – ₩106,887.44
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₩17,638.54Fair value₩78,215.12Bull₩106,887.44
FairClose
52-week traded range
52W low ₩68,200.0052W high ₩94,100.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
S-1 CORPORATION closed at ₩81,400.00, 4.1% above the consensus fair value of ₩78,215.12 drawn from 10 valuation models.
Financial DNA score 60/100 — Good. P/E of 15.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩75,664.18
-7.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=3.3%, r=10%, tg=3%, n=10yr
Graham Number
₩78,489.53
-3.6%
√(22.5 × EPS × BVPS)
EPS=5281, BVPS=51847.13 · outside Graham range (P/E 15.4, P/B 1.6) — asset-light, treat as a rough floor
Graham Formula
₩106,887.44
+31.3%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=3.3%, FD=3.3%
P/E Fair Value
₩105,620.00
+29.8%
EPS × 20x (sector P/E)
EPS=5281, Sector P/E=20x
Peter Lynch (PEG)
₩17,638.54
-78.3%
EPS × Growth% (PEG = 1 is fair)
EPS=5281, g=3.3%
EV/EBITDA
₩80,958.13
-0.5%
(EBITDA × 11.7x − Net Debt) ÷ Shares
EBITDA=234.57B
Dividend Discount (DDM)
₩51,784.82
-36.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=3337.4, r=10%, g=3.3%
Book Value (P/B)
₩53,170.56
-34.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=51847.13, ROE=10.2%, g=3.3%, r=10%
Reverse DCF
₩81,400.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.6% | Historical: 3.3%
Margin of Safety
₩68,748.97
-15.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=91665.29, 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.