Shinhan Seobu T&D REIT Co., Ltd.
KOSPI
₩3,680.00
-3.03%
Delayed · cached 15 min
Fair value analysis
404990
Shinhan Seobu T&D REIT Co., Ltd.
₩3,680.00
Close used for this calculation
₩2,796.34Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
33/100
Quality radar
Consensus fair value
₩2,796.34
Above FV▼ -24.0% against the close used
Model range ₩427.91 – ₩7,352.64
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₩427.91Fair value₩2,796.34Bull₩7,352.64
FairClose
52-week traded range
52W low ₩3,270.0052W high ₩4,870.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Shinhan Seobu T&D REIT Co., Ltd. closed at ₩3,680.00, 31.6% above the consensus fair value of ₩2,796.34 drawn from 10 valuation models.
Financial DNA score 33/100 — Weak. P/E of 108.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩674.87
-81.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩1,809.28
-50.8%
√(22.5 × EPS × BVPS)
EPS=34, BVPS=4279.07 · outside Graham range (P/E 108.2, P/B 0.9) — asset-light, treat as a rough floor
Graham Formula
₩2,198.67
-40.3%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩680.00
-81.5%
EPS × 20x (sector P/E)
EPS=34, Sector P/E=20x
Peter Lynch (PEG)
₩1,020.00
-72.3%
EPS × Growth% (PEG = 1 is fair)
EPS=34, g=30%
EV/EBITDA
₩3,034.57
-17.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=29.33B
Dividend Discount (DDM)
₩7,352.64
+99.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=136.16, r=10%, g=8%
Book Value (P/B)
₩427.91
-88.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4279.07, ROE=1%, g=6%, r=10%
Reverse DCF
₩3,680.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 30.3% | Historical: 37.5%
Margin of Safety
₩1,005.53
-72.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1340.71, 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.