SUNIC SYSTEM Co., Ltd.

171090 KRX Industrials Industrials
KOSDAQ
₩66,000.00
-3.23%
Delayed · cached 15 min

Fair value analysis

171090
SUNIC SYSTEM Co., Ltd.
Industrials›Industrials
₩66,000.00
Close used for this calculation
₩178,766.46Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
80/100
Profitability23/25
Returns23/25
Balance Sheet11/25
Efficiency23/25
Growth23/25
Exceptional
Quality radar
80Prof.23/25Ret.23/25Eff.23/25B.Sht11/25Growth23/25

Consensus fair value

₩178,766.46
Below FV
▲ +170.9% against the close used
Model range ₩63,390.06 – ₩328,770.00
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₩63,390.06Fair value₩178,766.46Bull₩328,770.00
FairClose
52-week traded range
52W low ₩37,250.0052W high ₩131,000.00

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

Valuation summary

Trading below the consensus fair value

SUNIC SYSTEM Co., Ltd. closed at ₩66,000.00, 63.1% below the consensus fair value of ₩178,766.46 drawn from 8 valuation models.

Financial DNA score 80/100 — Exceptional. P/E of 6.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩162,054.63
+145.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩63,390.06
-4.0%
√(22.5 × EPS × BVPS)
EPS=10959, BVPS=16296.3 · outside Graham range (P/E 6, P/B 4.1) — asset-light, treat as a rough floor
P/E Fair Value
₩219,180.00
+232.1%
EPS × 20x (sector P/E)
EPS=10959, Sector P/E=20x
Peter Lynch (PEG)
₩328,770.00
+398.1%
EPS × Growth% (PEG = 1 is fair)
EPS=10959, g=30%
EV/EBITDA
₩220,818.43
+234.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=111.53B
Dividend Discount (DDM)
₩66,646.80
+1.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1234.2, r=10%, g=8%
Reverse DCF
₩66,000.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -9.6% | Historical: 54.3%
Margin of Safety
₩111,156.17
+68.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=148208.23, 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.