SNTEnergy Co.,Ltd.
KOSPI
₩37,800.00
-0.92%
Delayed · cached 15 min
Fair value analysis
100840
SNTEnergy Co.,Ltd.
₩37,800.00
Close used for this calculation
₩89,616.54Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
85/100
Quality radar
Consensus fair value
₩89,616.54
Below FV▲ +137.1% against the close used
Model range ₩42,089.54 – ₩276,126.67
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₩42,089.54Fair value₩89,616.54Bull₩276,126.67
FairClose
52-week traded range
52W low ₩21,800.0052W high ₩64,100.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
SNTEnergy Co.,Ltd. closed at ₩37,800.00, 57.8% below the consensus fair value of ₩89,616.54 drawn from 10 valuation models.
Financial DNA score 85/100 — Exceptional. P/E of 8.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩96,901.42
+156.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩42,089.54
+11.3%
√(22.5 × EPS × BVPS)
EPS=4270, BVPS=18439.02
Graham Formula
₩276,126.67
+630.5%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩85,400.00
+125.9%
EPS × 20x (sector P/E)
EPS=4270, Sector P/E=20x
Peter Lynch (PEG)
₩128,100.00
+238.9%
EPS × Growth% (PEG = 1 is fair)
EPS=4270, g=30%
EV/EBITDA
₩101,401.89
+168.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=111.31B
Dividend Discount (DDM)
₩61,236.00
+62.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1134, r=10%, g=8%
Book Value (P/B)
₩78,965.12
+108.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=18439.02, ROE=23.1%, g=6%, r=10%
Reverse DCF
₩37,800.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4% | Historical: 32.7%
Margin of Safety
₩93,847.06
+148.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=125129.41, 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.