SPC Samlip Co Ltd (005610) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of SPC Samlip Co Ltd stock KRW 45,903, price KRW 38,050, upside +20.6%, quality 52 out of 100. Rating: undervalued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 6, 2026.
How to read this chart
60‑month range 35,750 KRW – 86,194 KRW · fair‑value band 27,699 KRW – 64,544 KRW · the 38,050 KRW price screens below the 45,903 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 6, 2026.
Follow SPC Samlip Co in your weekly email
Every Wednesday you see whether SPC Samlip Co is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Samlip Co., Ltd. provides various food products in South Korea.
Show moreShow less
It offers rice cakes, sandwiches, wheat flour, breads, sweets, noodles, frozen dumplings and pizza, bread crumbs, Jerry Po, eggs, dairy products, bottled water, ice creams, snacks, fruit products, ham, meat products, bacons, and sausages, as well as convenience and ready-to-eat food.
The company provides its products under the SPC Samlip, Debt, Ta pio, Leopie, Minda Won, Grik Schwein, A snowy pasture, Egg Palm, Sanuki Borle, and Petrefomie brands. The company was formerly known as SPC Samlip Co., Ltd. and changed its name to Samlip Co., Ltd. in April 2026.
The company was founded in 1945 and is based in Siheung-si, South Korea. Samlip Co., Ltd. is a subsidiary of SPC Group. Samlip Co., Ltd. operates as a subsidiary of SPC Group.
Stock analysis
SPC Samlip Co Ltd (005610) currently trades at 38,050 KRW, while our model-based Fair Value estimate is 45,903 KRW, implying the stock looks roughly 17% undervalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of 66,989 KRW per share, and 15 of the 26 models we run sit above the 38,050 KRW price.
Bear case: the Earnings-Based group reads lowest at 16,550 KRW, and 11 of the 26 models stay below the price. Data coverage for this calculation is medium.
Scenario range: 27,699 KRW (bear) to 64,544 KRW (bull), the price of 38,050 KRW sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 52/100 (solid quality), in the Consumer Defensive sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
SPC Samlip Co Ltd reported revenue of 3.4T KRW in FY2025 versus 2.9T KRW in FY2021, a compound +3.4%/yr. Reported net income was 14.0B KRW in FY2025, compounding −23.2%/yr from FY2021.
Key figures
Market cap 308B KRW (≈ $228M) Micro · P/S ratio 0.09 · EPS (TTM) −1,152 KRW · Dividend yield 2.6% · Net margin −0.3% · Return on equity −2.0% · Return on assets (EBIT) 6.0% (5-year average) · Operating margin 0.0%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 22 out of 100 (low confidence).
What moves the price
The share trades about 30% below its 52-week high and 6% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Defensive peers we cover trades at −1% fair-value upside, at 21%, 005610 screens cheaper than that median.
Fair Value models
Bear27,699 KRWFair Value 45,903 KRWBull64,544 KRW
Price 38,050 KRW · Upside +20.6%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.60/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
−1.7%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+0.6%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+5.8%
Start year 2020 (pandemic). Over 10 years: +9.4% a year
Revenue growth 14 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+12.8%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in KRW ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Measured in KRW: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
−11.7%
Earnings growth per share plus dividend.
Earnings per share, growth per year−14.3%
Dividend (yield on the price)2.6%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.−14.3% vs −11.6%, steady
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.2% → 1%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+2.8%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (South Korea: IMF forecast 2.1% a year to 2030, 2.1% from 2016 to 2025) that is about +0.7% a year for the price.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Packaged Foods · 625 stocks
Beats the industry median on 5/12 measures
A mixed picture versus its industry peers.
Valuation
Quality Score52 · Below median
Fair Value upside+20.6% · Above median
Profitability
Return on assets1.1% · Bottom 25%
Net margin (12 months)−0.3% · Bottom 25%
Operating margin (12 months)0.0% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY)2.9% · Below median
Dividend yield (12 months)2.6% · Below median
Balance sheet
Debt / equity0.15× · Above median
Valuation Multiplesvs Packaged Foods median · lower = cheaper
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "SPC Samlip Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/005610
Frequently asked questions
Is SPC Samlip Co Ltd (005610) overvalued or undervalued?
As of Nov 6, 2026, our model estimates a fair value of 45,903 KRW versus a price of 38,050 KRW, about +21% upside (undervalued).
What is the fair value of 005610?
Our model-based fair value for SPC Samlip Co Ltd is 45,903 KRW (as of Nov 6, 2026), built from audited fundamentals. The current price: 38,050 KRW.
What is the quality score of 005610?
SPC Samlip Co Ltd has a Quality Score of 52/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for SPC Samlip Co Ltd (005610)?
Our model-based price target is the fair value of 45,903 KRW (as of Nov 6, 2026) from 26 valuation models. Cautious scenario 27,699 KRW, optimistic scenario 64,544 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the SPC Samlip Co Ltd stock forecast for 2026?
Our models put fair value at 45,903 KRW, about +21% upside versus a price of 38,050 KRW (undervalued). Cautious scenario 27,699 KRW, optimistic scenario 64,544 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of SPC Samlip Co Ltd (005610)?
SPC Samlip Co Ltd reported trailing-twelve-month revenue of about 3.4T KRW (latest available figure, as of Nov 6, 2026).
Does SPC Samlip Co Ltd pay a dividend?
SPC Samlip Co Ltd currently shows a dividend yield of 2.63% relative to its recent price (as of Nov 6, 2026).
How much is the dividend of SPC Samlip Co Ltd (005610) and when is the ex-dividend date?
SPC Samlip Co Ltd pays a dividend of 1,000 KRW per share a year, a dividend yield of 2.6%. The last ex-dividend date was Mar 30, 2026. The payout ratio is 57.7% of earnings. Free cash flow covers the dividend 5.70 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into SPC Samlip Co Ltd (005610)?
For today's price to be fair in a discounted-cash-flow model, SPC Samlip Co Ltd would have to grow free cash flow by +2.8 % per year for five years (discount rate 13.1 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +5.8 % per year. As of Nov 6, 2026.
What discount rate (WACC) does the fair value of 005610 use?
Our models discount SPC Samlip Co Ltd at 13.1 %: a base by market capitalisation (micro), country premium for South Korea. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For SPC Samlip Co Ltd that is +2.8 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (13.1 %) and the same formula as our fair value.
How much growth has SPC Samlip Co Ltd (005610) delivered so far?
Over the past 5 years revenue at SPC Samlip Co Ltd grew +5.8 % a year. The price currently implies free-cash-flow growth of +2.8 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of SPC Samlip Co Ltd (005610) growing?
The median revenue growth in the sector is +3.6 % a year. That is the yardstick for the growth priced into SPC Samlip Co Ltd (+2.8 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of SPC Samlip Co Ltd (005610)?
The free-cash-flow yield on the price is 14.99 %: that much free cash flow SPC Samlip Co Ltd produces per unit of market value. When it exceeds the discount rate of our models (13.1 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of SPC Samlip Co Ltd (005610)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For SPC Samlip Co Ltd it is 45,903 KRW per share (as of Nov 6, 2026), against a price of 38,050 KRW. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is SPC Samlip Co Ltd stock overvalued or undervalued in 2026?
As of Nov 6, 2026, 005610 trades below its calculated fair value: price 38,050 KRW, fair value 45,903 KRW, a gap of about +21% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 005610?
No. The price is what the market pays today (38,050 KRW); the fair value is what the company's own numbers justify (45,903 KRW). For SPC Samlip Co Ltd the two are 7,853 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is SPC Samlip Co Ltd worth?
The market values SPC Samlip Co Ltd at about 308B KRW (market capitalisation, as of Nov 6, 2026). Per share that is 38,050 KRW; our models calculate a fair value of 45,903 KRW per share.
What do the bullish and bearish scenarios say about 005610?
Our models span a range for SPC Samlip Co Ltd: cautious scenario 27,699 KRW, base 45,903 KRW, optimistic 64,544 KRW per share (as of Nov 6, 2026, price 38,050 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of SPC Samlip Co Ltd (005610)?
Balance-sheet figures for SPC Samlip Co Ltd (as of Nov 6, 2026): return on equity −2.0%, debt of 0.15 per unit of equity. They feed the Quality Score of 52/100, which measures business quality independently of the share price.
How far is 005610 from its 52-week high?
SPC Samlip Co Ltd trades at 38,050 KRW, about 30% below its 52-week high of 54,506 KRW and 6% above the low of 35,750 KRW (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 45,903 KRW is for.
Which stocks are comparable to SPC Samlip Co Ltd?
From the same area (Consumer Defensive) we also value Nestlé S.A, Danone S.A, Foshan Haitian Flavouring and Food Company, The Kraft Heinz Company, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is SPC Samlip Co Ltd stock attractive at the current price?
The data as of Nov 6, 2026: price 38,050 KRW, calculated fair value 45,903 KRW (+21%), Quality Score 52/100, from 26 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 005610 calculated?
We run SPC Samlip Co Ltd through 26 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 45,903 KRW builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.3% above its aggregate fair value. SPC Samlip Co Ltd currently trades 17% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of SPC Samlip Co Ltd (005610)?
The closing price on Nov 6, 2026 was 38,050 KRW. Our model-based fair value is 45,903 KRW, about +21% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with SPC Samlip Co Ltd right now?
Solid quality (52/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (27,699 KRW to 64,544 KRW) leaves room in how you read the outcome.
Key figures of SPC Samlip Co Ltd
How large is the market capitalisation of SPC Samlip Co Ltd (005610)?
The market capitalisation of SPC Samlip Co Ltd is 308B KRW (≈ $228M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of SPC Samlip Co Ltd (005610)?
The price-to-sales ratio of SPC Samlip Co Ltd is 0.09 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of SPC Samlip Co Ltd (005610)?
Earnings per share at SPC Samlip Co Ltd are −1,152 KRW. Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of SPC Samlip Co Ltd (005610)?
The dividend yield of SPC Samlip Co Ltd is 2.6%. Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of SPC Samlip Co Ltd (005610)?
The net margin of SPC Samlip Co Ltd is −0.3% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of SPC Samlip Co Ltd (005610)?
The return on equity (ROE) of SPC Samlip Co Ltd is −2.0% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of SPC Samlip Co Ltd (005610)?
On an EBIT basis the return on assets of SPC Samlip Co Ltd is 6.0% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of SPC Samlip Co Ltd (005610)?
The operating margin of SPC Samlip Co Ltd is 0.0% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at SPC Samlip Co Ltd (005610)?
Revenue at SPC Samlip Co Ltd is growing +2.9% versus a year earlier (3y avg +0.6%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at SPC Samlip Co Ltd (005610)?
Earnings per share at SPC Samlip Co Ltd are growing −94.6% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does SPC Samlip Co Ltd (005610) carry?
The net debt of SPC Samlip Co Ltd is 132B KRW (fiscal year 2025, ≈ 2.8 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch SPC Samlip Co Ltd in the live analysis
One click puts SPC Samlip Co Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Some data
Nov 6, 2026