SPSoft Inc.
KOSDAQ
₩4,725.00
+29.99%
Delayed · cached 15 min
Fair value analysis
443670
SPSoft Inc.
₩4,725.00
Close used for this calculation
₩2,607.99Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
36/100
Quality radar
Consensus fair value
₩2,607.99
Above FV▼ -44.8% against the close used
Model range ₩1,044.26 – ₩3,113.39
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₩1,044.26Fair value₩2,607.99Bull₩3,113.39
FairClose
52-week traded range
52W low ₩2,615.0052W high ₩6,770.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
SPSoft Inc. closed at ₩4,725.00, 81.2% above the consensus fair value of ₩2,607.99 drawn from 7 valuation models.
Financial DNA score 36/100 — Average. P/E of 30.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩2,905.09
-38.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩3,113.39
-34.1%
√(22.5 × EPS × BVPS)
EPS=155, BVPS=2779.41 · outside Graham range (P/E 30.5, P/B 1.7) — asset-light, treat as a rough floor
P/E Fair Value
₩3,100.00
-34.4%
EPS × 20x (sector P/E)
EPS=155, Sector P/E=20x
EV/EBITDA
₩1,998.49
-57.7%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=4.93B
Book Value (P/B)
₩1,044.26
-77.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2779.41, ROE=5.6%, g=3%, r=10%
Reverse DCF
₩4,725.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 12.8% | Historical: 0%
Margin of Safety
₩2,279.62
-51.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3039.49, 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.