SY DONG-A Co., Ltd.
KOSDAQ
₩5,050.00
-2.13%
Delayed · cached 15 min
Fair value analysis
041930
SY DONG-A Co., Ltd.
₩5,050.00
Close used for this calculation
₩16,869.14Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
76/100
Quality radar
Consensus fair value
₩16,869.14
Below FV▲ +234.0% against the close used
Model range ₩12,298.77 – ₩28,292.95
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₩12,298.77Fair value₩16,869.14Bull₩28,292.95
FairClose
52-week traded range
52W low ₩4,200.0052W high ₩5,220.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
SY DONG-A Co., Ltd. closed at ₩5,050.00, 70.1% below the consensus fair value of ₩16,869.14 drawn from 4 valuation models.
Financial DNA score 76/100 — Strong. P/E of 2.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩17,894.33
+254.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
EV/EBITDA
₩17,056.99
+237.8%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=17.18B
Dividend Discount (DDM)
₩12,298.77
+143.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=227.76, r=10%, g=8%
Book Value (P/B)
₩28,292.95
+460.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=12948.72, ROE=14.7%, g=6%, r=10%
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.