SINDOH CO.,LTD
KOSPI
₩39,050.00
-0.38%
Delayed · cached 15 min
Fair value analysis
029530
SINDOH CO.,LTD
₩39,050.00
Close used for this calculation
₩40,650.95Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
56/100
Quality radar
Consensus fair value
₩40,650.95
Near FV▲ +4.1% against the close used
Model range ₩8,567.71 – ₩81,264.13
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₩8,567.71Fair value₩40,650.95Bull₩81,264.13
FairClose
52-week traded range
52W low ₩38,800.0052W high ₩64,500.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
SINDOH CO.,LTD closed at ₩39,050.00, 3.9% below the consensus fair value of ₩40,650.95 drawn from 10 valuation models.
Financial DNA score 56/100 — Good. P/E of 16.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩55,680.57
+42.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=5.6%, r=10%, tg=3%, n=10yr
Graham Number
₩81,264.13
+108.1%
√(22.5 × EPS × BVPS)
EPS=2330, BVPS=125967.74
Graham Formula
₩61,077.07
+56.4%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=5.6%, FD=3.3%
P/E Fair Value
₩46,600.00
+19.3%
EPS × 20x (sector P/E)
EPS=2330, Sector P/E=20x
Peter Lynch (PEG)
₩13,001.40
-66.7%
EPS × Growth% (PEG = 1 is fair)
EPS=2330, g=5.6%
EV/EBITDA
₩8,567.71
-78.1%
(EBITDA × 12.8x − Net Debt) ÷ Shares
EBITDA=6.25B
Dividend Discount (DDM)
₩18,282.54
-53.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=765.38, r=10%, g=5.6%
Book Value (P/B)
₩23,681.94
-39.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=125967.74, ROE=1.9%, g=5.6%, r=10%
Reverse DCF
₩39,050.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.8% | Historical: 5.6%
Margin of Safety
₩45,866.58
+17.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=61155.44, 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.