STX Engine Co,.Ltd

077970 KRX Industrials Industrials
KOSPI
₩24,800.00
+2.06%
Delayed · cached 15 min

Fair value analysis

077970
STX Engine Co,.Ltd
Industrials›Industrials
₩24,800.00
Close used for this calculation
₩31,693.21Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
57/100
Profitability19/25
Returns16/25
Balance Sheet5/25
Efficiency17/25
Growth20/25
Good
Quality radar
57Prof.19/25Ret.16/25Eff.17/25B.Sht5/25Growth20/25

Consensus fair value

₩31,693.21
Below FV
▲ +27.8% against the close used
Model range ₩18,574.12 – ₩115,947.33
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₩18,574.12Fair value₩31,693.21Bull₩115,947.33
FairClose
52-week traded range
52W low ₩19,550.0052W high ₩66,500.00

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

Valuation summary

Trading below the consensus fair value

STX Engine Co,.Ltd closed at ₩24,800.00, 21.7% below the consensus fair value of ₩31,693.21 drawn from 9 valuation models.

Financial DNA score 57/100 — Good. P/E of 13.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩32,497.32
+31.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩18,574.12
-25.1%
√(22.5 × EPS × BVPS)
EPS=1793, BVPS=8551.72 · outside Graham range (P/E 13.8, P/B 2.9) — asset-light, treat as a rough floor
Graham Formula
₩115,947.33
+367.5%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩35,860.00
+44.6%
EPS × 20x (sector P/E)
EPS=1793, Sector P/E=20x
Peter Lynch (PEG)
₩40,396.29
+62.9%
EPS × Growth% (PEG = 1 is fair)
EPS=1793, g=22.5%
EV/EBITDA
₩24,420.28
-1.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=69.59B
Book Value (P/B)
₩30,144.83
+21.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=8551.72, ROE=20.1%, g=6%, r=10%
Reverse DCF
₩24,800.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.2% | Historical: 22.5%
Margin of Safety
₩38,039.77
+53.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=50719.69, 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.