SUNGWOO HITECH CO., LTD
KOSDAQ
₩6,020.00
-3.22%
Delayed · cached 15 min
Fair value analysis
015750
SUNGWOO HITECH CO., LTD
₩6,020.00
Close used for this calculation
₩16,242.07Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
67/100
Quality radar
Consensus fair value
₩16,242.07
Below FV▲ +169.8% against the close used
Model range ₩9,492.34 – ₩24,080.00
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₩9,492.34Fair value₩16,242.07Bull₩24,080.00
FairClose
52-week traded range
52W low ₩5,150.0052W high ₩6,270.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
SUNGWOO HITECH CO., LTD closed at ₩6,020.00, 62.9% below the consensus fair value of ₩16,242.07 drawn from 4 valuation models.
Financial DNA score 67/100 — Strong. P/E of 2.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩15,970.02
+165.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
EV/EBITDA
₩108,988.41
+1,710.4%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=484.34B
Dividend Discount (DDM)
₩9,492.34
+57.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=175.78, r=10%, g=8%
Book Value (P/B)
₩24,080.00
+300.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=21500, ROE=10.5%, g=6%, r=10%
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.