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₩209.48Fair value₩2,278.83Bull₩2,949.23
FairClose
52-week traded range
52W low ₩1,406.0052W high ₩1,500.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
SHINWHA INTERTEK CORP. closed at ₩1,433.00, 37.1% below the consensus fair value of ₩2,278.83 drawn from 9 valuation models.
Financial DNA score 50/100 — Good. P/E of 12.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩2,174.13
+51.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩2,949.23
+105.8%
√(22.5 × EPS × BVPS)
EPS=116, BVPS=3332.56
Graham Formula
₩1,314.67
-8.3%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩2,320.00
+61.9%
EPS × 20x (sector P/E)
EPS=116, Sector P/E=20x
Peter Lynch (PEG)
₩1,840.92
+28.5%
EPS × Growth% (PEG = 1 is fair)
EPS=116, g=15.9%
EV/EBITDA
₩2,760.87
+92.7%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=9.1B
Book Value (P/B)
₩209.48
-85.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3332.56, ROE=3.4%, g=3%, r=10%
Reverse DCF
₩1,433.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.6% | Historical: -15.9%
Margin of Safety
₩1,642.13
+14.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2189.51, 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.