SUNJIN BEAUTY SCIENCE CO., LTD.

086710 KRX Chemicals Chemicals
KOSDAQ
₩6,940.00
-0.72%
Delayed · cached 15 min

Fair value analysis

086710
SUNJIN BEAUTY SCIENCE CO., LTD.
Chemicals›Chemicals
₩6,940.00
Close used for this calculation
₩8,320.38Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
47/100
Profitability17/25
Returns6/25
Balance Sheet6/25
Efficiency18/25
Growth17/25
Average
Quality radar
47Prof.17/25Ret.6/25Eff.18/25B.Sht6/25Growth17/25

Consensus fair value

₩8,320.38
Below FV
▲ +19.9% against the close used
Model range ₩1,822.63 – ₩31,558.83
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₩1,822.63Fair value₩8,320.38Bull₩31,558.83
FairClose
52-week traded range
52W low ₩6,280.0052W high ₩11,590.00

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

Valuation summary

Trading below the consensus fair value

SUNJIN BEAUTY SCIENCE CO., LTD. closed at ₩6,940.00, 16.6% below the consensus fair value of ₩8,320.38 drawn from 10 valuation models.

Financial DNA score 47/100 — Average. P/E of 14.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩9,845.11
+41.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩8,844.93
+27.4%
√(22.5 × EPS × BVPS)
EPS=496, BVPS=7010.1
Graham Formula
₩31,558.83
+354.7%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=19.6%, FD=3.3%
P/E Fair Value
₩9,920.00
+42.9%
EPS × 20x (sector P/E)
EPS=496, Sector P/E=20x
Peter Lynch (PEG)
₩9,726.56
+40.2%
EPS × Growth% (PEG = 1 is fair)
EPS=496, g=19.6%
EV/EBITDA
₩4,388.88
-36.8%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=6.06B
Dividend Discount (DDM)
₩8,057.34
+16.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=149.21, r=10%, g=8%
Book Value (P/B)
₩1,822.63
-73.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=7010.1, ROE=7%, g=6%, r=10%
Reverse DCF
₩6,940.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.3% | Historical: 19.6%
Margin of Safety
₩11,281.66
+62.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=15042.22, 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.