STraffic Co.,Ltd.
KOSDAQ
₩3,220.00
+0.63%
Delayed · cached 15 min
Fair value analysis
234300
STraffic Co.,Ltd.
₩3,220.00
Close used for this calculation
₩2,958.39Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
38/100
Quality radar
Consensus fair value
₩2,958.39
Near FV▼ -8.1% against the close used
Model range ₩947.06 – ₩3,914.75
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₩947.06Fair value₩2,958.39Bull₩3,914.75
FairClose
52-week traded range
52W low ₩2,605.0052W high ₩3,945.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
STraffic Co.,Ltd. closed at ₩3,220.00, 8.8% above the consensus fair value of ₩2,958.39 drawn from 8 valuation models.
Financial DNA score 38/100 — Average. P/E of 17.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩3,369.91
+4.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩3,914.75
+21.6%
√(22.5 × EPS × BVPS)
EPS=179.8, BVPS=3788.24
P/E Fair Value
₩3,596.00
+11.7%
EPS × 20x (sector P/E)
EPS=179.8, Sector P/E=20x
EV/EBITDA
₩2,455.97
-23.7%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=8.96B
Dividend Discount (DDM)
₩1,629.88
-49.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=127.83, r=10%, g=2%
Book Value (P/B)
₩947.06
-70.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3788.24, ROE=4.8%, g=3%, r=10%
Reverse DCF
₩3,220.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.7% | Historical: 0%
Margin of Safety
₩2,720.17
-15.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3626.89, 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.