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₩1,068.98Fair value₩4,181.38Bull₩21,753.92
FairClose
52-week traded range
52W low ₩3,220.0052W high ₩4,405.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
S NET SYSTEMS.INC closed at ₩3,770.00, 9.8% below the consensus fair value of ₩4,181.38 drawn from 10 valuation models.
Financial DNA score 47/100 — Average. P/E of 15.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩21,753.92
+477.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩5,657.05
+50.1%
√(22.5 × EPS × BVPS)
EPS=249, BVPS=5712.12
Graham Formula
₩2,822.00
-25.1%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩4,980.00
+32.1%
EPS × 20x (sector P/E)
EPS=249, Sector P/E=20x
Peter Lynch (PEG)
₩1,304.76
-65.4%
EPS × Growth% (PEG = 1 is fair)
EPS=249, g=5.2%
EV/EBITDA
₩4,408.30
+16.9%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=10.66B
Dividend Discount (DDM)
₩1,393.96
-63.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=109.33, r=10%, g=2%
Book Value (P/B)
₩1,068.98
-71.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=5712.12, ROE=4.3%, g=3%, r=10%
Reverse DCF
₩3,770.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.4% | Historical: -5.2%
Margin of Safety
₩6,602.43
+75.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=8803.24, 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.