SNT Holdings CO.,LTD

036530 KRX Financials Financials
KOSPI
₩47,450.00
-2.87%
Delayed · cached 15 min

Fair value analysis

036530
SNT Holdings CO.,LTD
FinancialsFinancials
₩47,450.00
Close used for this calculation
₩154,157.48Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
52/100
Profitability13/25
Returns6/25
Balance Sheet8/25
Efficiency25/25
Growth16/25
Good
Quality radar
52Prof.13/25Ret.6/25Eff.25/25B.Sht8/25Growth16/25

Consensus fair value

₩154,157.48
Below FV
▲ +224.9% against the close used
Model range ₩79,781.13 – ₩337,208.21
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₩79,781.13Fair value₩154,157.48Bull₩337,208.21
FairClose
52-week traded range
52W low ₩45,150.0052W high ₩88,200.00

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

Valuation summary

Trading below the consensus fair value

SNT Holdings CO.,LTD closed at ₩47,450.00, 69.2% below the consensus fair value of ₩154,157.48 drawn from 9 valuation models.

Financial DNA score 52/100 — Good. P/E of 5.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩177,132.64
+273.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩136,679.71
+188.0%
√(22.5 × EPS × BVPS)
EPS=8924, BVPS=93039.22
Graham Formula
₩337,208.21
+610.7%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=9.9%, FD=3.3%
P/E Fair Value
₩178,480.00
+276.1%
EPS × 20x (sector P/E)
EPS=8924, Sector P/E=20x
Peter Lynch (PEG)
₩88,526.08
+86.6%
EPS × Growth% (PEG = 1 is fair)
EPS=8924, g=9.9%
Dividend Discount (DDM)
₩133,239.60
+180.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=2467.4, r=10%, g=8%
Book Value (P/B)
₩79,781.13
+68.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=93039.22, ROE=9.4%, g=6%, r=10%
Reverse DCF
₩47,450.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 9.9%
Margin of Safety
₩155,531.36
+227.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=207375.14, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.