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₩895.00Fair value₩11,213.24Bull₩17,900.00
FairClose
52-week traded range
52W low ₩3,070.0052W high ₩11,570.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
Xi S&D Inc. closed at ₩11,330.00, 1.0% above the consensus fair value of ₩11,213.24 drawn from 10 valuation models.
Financial DNA score 49/100 — Average. P/E of 12.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩11,205.77
-1.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1%, r=10%, tg=3%, n=10yr
Graham Number
₩17,326.50
+52.9%
√(22.5 × EPS × BVPS)
EPS=895, BVPS=14907.89
Graham Formula
₩12,530.00
+10.6%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=1%, FD=3.3%
P/E Fair Value
₩17,900.00
+58.0%
EPS × 20x (sector P/E)
EPS=895, Sector P/E=20x
Peter Lynch (PEG)
₩895.00
-92.1%
EPS × Growth% (PEG = 1 is fair)
EPS=895, g=1%
EV/EBITDA
₩3,166.05
-72.1%
(EBITDA × 10.5x − Net Debt) ÷ Shares
EBITDA=12.51B
Dividend Discount (DDM)
₩4,998.23
-55.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=392.02, r=10%, g=2%
Book Value (P/B)
₩6,900.23
-39.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=14907.89, ROE=6.2%, g=3%, r=10%
Reverse DCF
₩11,330.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.9% | Historical: 1%
Margin of Safety
₩11,055.43
-2.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=14740.57, 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.