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₩6,446.53Fair value₩39,738.70Bull₩113,452.20
FairClose
52-week traded range
52W low ₩11,430.0052W high ₩23,950.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
SHINSEGAE INFORMATION & COMMUNICATION Inc. closed at ₩16,310.00, 59.0% below the consensus fair value of ₩39,738.70 drawn from 8 valuation models.
Financial DNA score 65/100 — Strong. P/E of 7.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩113,452.20
+595.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩40,183.21
+146.4%
√(22.5 × EPS × BVPS)
EPS=2156, BVPS=33285.71
P/E Fair Value
₩43,120.00
+164.4%
EPS × 20x (sector P/E)
EPS=2156, Sector P/E=20x
EV/EBITDA
₩53,526.14
+228.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=70.36B
Dividend Discount (DDM)
₩6,446.53
-60.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=505.61, r=10%, g=2%
Book Value (P/B)
₩16,833.06
+3.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=33285.71, ROE=6.5%, g=3%, r=10%
Reverse DCF
₩16,310.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -6.3% | Historical: 0%
Margin of Safety
₩49,188.85
+201.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=65585.14, 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.