Shindo Eng. Lab., Ltd.

290520 KRX Industrials Industrials
KOSDAQ
₩1,594.00
+1.53%
Delayed · cached 15 min

Fair value analysis

290520
Shindo Eng. Lab., Ltd.
IndustrialsIndustrials
₩1,594.00
Close used for this calculation
₩1,868.99Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
47/100
Profitability11/25
Returns6/25
Balance Sheet17/25
Efficiency13/25
Growth6/25
Average
Quality radar
47Prof.11/25Ret.6/25Eff.13/25B.Sht17/25Growth6/25

Consensus fair value

₩1,868.99
Below FV
▲ +17.3% against the close used
Model range ₩27.11 – ₩3,120.06
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₩27.11Fair value₩1,868.99Bull₩3,120.06
FairClose
52-week traded range
52W low ₩1,390.0052W high ₩3,330.00

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

Valuation summary

Trading below the consensus fair value

Shindo Eng. Lab., Ltd. closed at ₩1,594.00, 14.7% below the consensus fair value of ₩1,868.99 drawn from 9 valuation models.

Financial DNA score 47/100 — Average. P/E of 14.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩1,559.20
-2.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=2.5%, r=10%, tg=3%, n=10yr
Graham Number
₩3,120.06
+95.7%
√(22.5 × EPS × BVPS)
EPS=114, BVPS=3795.24
Graham Formula
₩2,061.12
+29.3%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=2.5%, FD=3.3%
P/E Fair Value
₩2,280.00
+43.0%
EPS × 20x (sector P/E)
EPS=114, Sector P/E=20x
Peter Lynch (PEG)
₩288.42
-81.9%
EPS × Growth% (PEG = 1 is fair)
EPS=114, g=2.5%
EV/EBITDA
₩1,283.04
-19.5%
(EBITDA × 11.3x − Net Debt) ÷ Shares
EBITDA=1.81B
Book Value (P/B)
₩27.11
-98.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3795.24, ROE=3.1%, g=3%, r=10%
Reverse DCF
₩1,594.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.3% | Historical: 2.5%
Margin of Safety
₩1,691.32
+6.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2255.1, 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.