S&KPOLYTECCO.,LTD.
KOSDAQ
₩2,505.00
-1.57%
Delayed · cached 15 min
Fair value analysis
091340
S&KPOLYTECCO.,LTD.
₩2,505.00
Close used for this calculation
₩4,035.07Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
60/100
Quality radar
Consensus fair value
₩4,035.07
Below FV▲ +61.1% against the close used
Model range ₩1,521.28 – ₩8,525.74
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₩1,521.28Fair value₩4,035.07Bull₩8,525.74
FairClose
52-week traded range
52W low ₩1,874.0052W high ₩2,545.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
S&KPOLYTECCO.,LTD. closed at ₩2,505.00, 37.9% below the consensus fair value of ₩4,035.07 drawn from 10 valuation models.
Financial DNA score 60/100 — Good. P/E of 6.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩1,521.28
-39.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩8,525.74
+240.3%
√(22.5 × EPS × BVPS)
EPS=374, BVPS=8637.93
Graham Formula
₩4,238.67
+69.2%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩7,480.00
+198.6%
EPS × 20x (sector P/E)
EPS=374, Sector P/E=20x
Peter Lynch (PEG)
₩1,769.02
-29.4%
EPS × Growth% (PEG = 1 is fair)
EPS=374, g=4.7%
EV/EBITDA
₩2,634.70
+5.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=15.72B
Dividend Discount (DDM)
₩3,187.49
+27.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=250, r=10%, g=2%
Book Value (P/B)
₩1,641.21
-34.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=8637.93, ROE=4.3%, g=3%, r=10%
Reverse DCF
₩2,505.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -8% | Historical: -4.7%
Margin of Safety
₩4,081.07
+62.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5441.42, 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.