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₩31,207.59Fair value₩47,690.62Bull₩65,860.00
FairClose
52-week traded range
52W low ₩28,200.0052W high ₩42,400.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
SHIFT UP Corporation. closed at ₩31,400.00, 34.2% below the consensus fair value of ₩47,690.62 drawn from 7 valuation models.
Financial DNA score 69/100 — Strong. P/E of 9.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩49,848.34
+58.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩34,278.31
+9.2%
√(22.5 × EPS × BVPS)
EPS=3293, BVPS=15858.59
P/E Fair Value
₩65,860.00
+109.7%
EPS × 20x (sector P/E)
EPS=3293, Sector P/E=20x
EV/EBITDA
₩31,207.59
-0.6%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=181.42B
Book Value (P/B)
₩40,280.81
+28.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=15858.59, ROE=20.8%, g=3%, r=10%
Reverse DCF
₩31,400.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3% | Historical: 0%
Margin of Safety
₩37,496.66
+19.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=49995.55, 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.