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₩380.27Fair value₩1,504.32Bull₩1,658.58
FairClose
52-week traded range
52W low ₩2,430.0052W high ₩12,030.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
SYNIC SOLUTION CO., LTD. closed at ₩2,925.00, 94.4% above the consensus fair value of ₩1,504.32 drawn from 7 valuation models.
Financial DNA score 20/100 — Weak. P/E of 37.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩1,480.66
-49.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩1,658.58
-43.3%
√(22.5 × EPS × BVPS)
EPS=79, BVPS=1547.62 · outside Graham range (P/E 37, P/B 1.9) — asset-light, treat as a rough floor
P/E Fair Value
₩1,580.00
-46.0%
EPS × 20x (sector P/E)
EPS=79, Sector P/E=20x
EV/EBITDA
₩492.33
-83.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=2.51B
Book Value (P/B)
₩380.27
-87.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1547.62, ROE=4.7%, g=3%, r=10%
Reverse DCF
₩2,925.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 15.4% | Historical: 0%
Margin of Safety
₩1,179.81
-59.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1573.08, 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.