Stormtec Co.,Ltd

352090 KRX Materials Materials
KOSDAQ
₩3,720.00
+0.00%
Delayed · cached 15 min

Fair value analysis

352090
Stormtec Co.,Ltd
MaterialsMaterials
₩3,720.00
Close used for this calculation
₩6,027.93Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
60/100
Profitability8/25
Returns14/25
Balance Sheet13/25
Efficiency25/25
Growth13/25
Good
Quality radar
60Prof.8/25Ret.14/25Eff.25/25B.Sht13/25Growth13/25

Consensus fair value

₩6,027.93
Below FV
▲ +62.0% against the close used
Model range ₩3,714.73 – ₩7,600.00
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₩3,714.73Fair value₩6,027.93Bull₩7,600.00
FairClose
52-week traded range
52W low ₩3,380.0052W high ₩3,965.00

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

Valuation summary

Trading below the consensus fair value

Stormtec Co.,Ltd closed at ₩3,720.00, 38.3% below the consensus fair value of ₩6,027.93 drawn from 8 valuation models.

Financial DNA score 60/100 — Good. P/E of 9.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩7,122.16
+91.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩5,452.09
+46.6%
√(22.5 × EPS × BVPS)
EPS=380, BVPS=3476.64
P/E Fair Value
₩7,600.00
+104.3%
EPS × 20x (sector P/E)
EPS=380, Sector P/E=20x
EV/EBITDA
₩3,714.73
-0.1%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=11.94B
Dividend Discount (DDM)
₩5,606.23
+50.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=439.7, r=10%, g=2%
Book Value (P/B)
₩3,913.70
+5.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3476.64, ROE=10.9%, g=3%, r=10%
Reverse DCF
₩3,720.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.6% | Historical: 0%
Margin of Safety
₩5,043.56
+35.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=6724.75, 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.