SHINDAEYANG PAPER CO.,LTD

016590 KRX Materials Materials
KOSPI
₩10,110.00
-2.13%
Delayed · cached 15 min

Fair value analysis

016590
SHINDAEYANG PAPER CO.,LTD
MaterialsMaterials
₩10,110.00
Close used for this calculation
₩8,956.14Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
59/100
Profitability12/25
Returns6/25
Balance Sheet23/25
Efficiency18/25
Growth12/25
Good
Quality radar
59Prof.12/25Ret.6/25Eff.18/25B.Sht23/25Growth12/25

Consensus fair value

₩8,956.14
Near FV
▼ -11.4% against the close used
Model range ₩2,191.34 – ₩18,716.61
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₩2,191.34Fair value₩8,956.14Bull₩18,716.61
FairClose
52-week traded range
52W low ₩8,520.0052W high ₩16,400.00

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

Valuation summary

Trading above the consensus fair value

SHINDAEYANG PAPER CO.,LTD closed at ₩10,110.00, 12.9% above the consensus fair value of ₩8,956.14 drawn from 10 valuation models.

Financial DNA score 59/100 — Good. P/E of 13.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩6,748.01
-33.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩18,716.61
+85.1%
√(22.5 × EPS × BVPS)
EPS=770, BVPS=20220
Graham Formula
₩8,726.67
-13.7%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩15,400.00
+52.3%
EPS × 20x (sector P/E)
EPS=770, Sector P/E=20x
Peter Lynch (PEG)
₩13,713.70
+35.6%
EPS × Growth% (PEG = 1 is fair)
EPS=770, g=17.8%
EV/EBITDA
₩4,894.02
-51.6%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=22.24B
Dividend Discount (DDM)
₩2,191.34
-78.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=171.87, r=10%, g=2%
Book Value (P/B)
₩2,281.97
-77.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=20220, ROE=3.8%, g=3%, r=10%
Reverse DCF
₩10,110.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.4% | Historical: -17.8%
Margin of Safety
₩9,298.37
-8.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=12397.82, 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.