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₩9,269.64Fair value₩61,223.73Bull₩188,891.33
FairClose
52-week traded range
52W low ₩24,650.0052W high ₩39,450.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
SNT MOTIV CO.,LTD closed at ₩26,850.00, 56.1% below the consensus fair value of ₩61,223.73 drawn from 10 valuation models.
Financial DNA score 72/100 — Strong. P/E of 9.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩57,978.98
+115.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩52,924.76
+97.1%
√(22.5 × EPS × BVPS)
EPS=2921, BVPS=42619.05
Graham Formula
₩188,891.33
+603.5%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩58,420.00
+117.6%
EPS × 20x (sector P/E)
EPS=2921, Sector P/E=20x
Peter Lynch (PEG)
₩87,630.00
+226.4%
EPS × Growth% (PEG = 1 is fair)
EPS=2921, g=30%
EV/EBITDA
₩77,574.06
+188.9%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=102.55B
Dividend Discount (DDM)
₩71,045.10
+164.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1315.65, r=10%, g=8%
Book Value (P/B)
₩9,269.64
-65.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=42619.05, ROE=6.9%, g=6%, r=10%
Reverse DCF
₩26,850.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.5% | Historical: 63.1%
Margin of Safety
₩67,165.33
+150.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=89553.77, 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.