Sidiz Inc (134790) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of Sidiz Inc stock KRW 25,926, price KRW 17,510, upside +48.1%, quality 54 out of 100. Rating: undervalued. Calculated from audited financials with 11 of our 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 7, 2026.
How to read this chart
60‑month range 16,220 KRW – 73,209 KRW · fair‑value band 19,837 KRW – 31,841 KRW · the 17,510 KRW price screens below the 25,926 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 7, 2026.
Follow Sidiz in your weekly email
Every Wednesday you see whether Sidiz 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.
Sidiz. Inc. manufactures and sells chairs in South Korea and internationally. The company provides executive, general office, toddler/student, multipurpose, and lobby chairs. It offers its products through dealerships, department stores, hypermarkets, online shopping malls, and agents.
Show moreShow less
The company was formerly known as Teems, Inc. Sidiz. Inc. was founded in 2010 and is headquartered in Pyeongtaek-si, South Korea.
Stock analysis
Sidiz Inc (134790) currently trades at 17,510 KRW, while our model-based Fair Value estimate is 25,926 KRW, implying the stock looks roughly 32% undervalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of 29,296 KRW per share, and 9 of the 11 models we run sit above the 17,510 KRW price.
Bear case: the Asset-Based group reads lowest at 8,404 KRW, and 2 of the 11 models stay below the price. Data coverage for this calculation is medium.
Scenario range: 19,837 KRW (bear) to 31,841 KRW (bull), the price of 17,510 KRW sits below 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 54/100 (solid quality), in the Consumer Cyclical sector.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
Sidiz Inc reported revenue of 196B KRW in FY2025 versus 252B KRW in FY2021, a compound −6.1%/yr. Reported net income was −2.3B KRW in FY2025.
Key figures
Market cap 29.4B KRW (≈ $21.7M) Micro · P/E ratio 7.5 · P/S ratio 0.15 · EPS (TTM) 2,291 KRW · Dividend yield 2.8% · Net margin 2.0% · Return on equity 6.0% · Return on assets (EBIT) 0.6% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 25 out of 100 (low confidence).
What moves the price
The share trades about 22% below its 52-week high and 8% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −23% fair-value upside, at 48%, 134790 screens cheaper than that median.
Fair Value models
Bear19,837 KRWFair Value 25,926 KRWBull31,841 KRW
Price 17,510 KRW · Upside +48.1%
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. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (1,965 KRW per share) are deliberately not added.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.24/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−6.1%
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.
−7.0%
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.
−3.0%
Start year 2020 (pandemic)
Revenue growth 15 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.
+42.1%
’10
’11
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
Profit margin (trend) ⓘ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.
8.7% (2020) → −3.4% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
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).
−8.1%
The company could shrink this much every year for the next five years and today's price would still be justified.
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 −9.9% 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.Furnishings, Fixtures & Appliances · 296 stocks
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). "Sidiz Inc Fair Value". https://www.fairvalue-calculator.com/stock/134790
Frequently asked questions
Is Sidiz Inc (134790) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of 25,926 KRW versus a price of 17,510 KRW, about +48% upside (undervalued).
What is the fair value of 134790?
Our model-based fair value for Sidiz Inc is 25,926 KRW (as of Nov 7, 2026), built from audited fundamentals. The current price: 17,510 KRW.
What is the quality score of 134790?
Sidiz Inc has a Quality Score of 54/100. 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 Sidiz Inc (134790)?
Our model-based price target is the fair value of 25,926 KRW (as of Nov 7, 2026) from 11 valuation models. Cautious scenario 19,837 KRW, optimistic scenario 31,841 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Sidiz Inc stock forecast for 2026?
Our models put fair value at 25,926 KRW, about +48% upside versus a price of 17,510 KRW (undervalued). Cautious scenario 19,837 KRW, optimistic scenario 31,841 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Sidiz Inc (134790)?
Sidiz Inc reported trailing-twelve-month revenue of about 198B KRW (latest available figure, as of Nov 7, 2026).
Does Sidiz Inc pay a dividend?
Sidiz Inc currently shows a dividend yield of 2.82% relative to its recent price (as of Nov 7, 2026).
How much is the dividend of Sidiz Inc (134790)?
Sidiz Inc has a dividend yield of 2.8%.
What growth is priced into Sidiz Inc (134790)?
For today's price to be fair in a discounted-cash-flow model, Sidiz Inc would have to grow free cash flow by -8.1 % per year for five years (discount rate 9.2 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -3.0 % per year. As of Nov 7, 2026.
What discount rate (WACC) does the fair value of 134790 use?
Our models discount Sidiz Inc at 9.2 %: a base by market capitalisation (nano), damped by beta 0.62, 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 Sidiz Inc that is -8.1 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (9.2 %) and the same formula as our fair value.
How much growth has Sidiz Inc (134790) delivered so far?
Over the past 5 years revenue at Sidiz Inc grew -3.0 % a year. The price currently implies free-cash-flow growth of -8.1 % 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 Sidiz Inc (134790) growing?
The median revenue growth in the sector is +7.8 % a year. That is the yardstick for the growth priced into Sidiz Inc (-8.1 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Sidiz Inc (134790)?
The free-cash-flow yield on the price is 10.50 %: that much free cash flow Sidiz Inc produces per unit of market value. When it exceeds the discount rate of our models (9.2 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Sidiz Inc (134790)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Sidiz Inc it is 25,926 KRW per share (as of Nov 7, 2026), against a price of 17,510 KRW. It is the blended result of 11 valuation models in 4 families (DCF Models, Multiples, Asset-Based, Growth DCF).
Is Sidiz Inc stock overvalued or undervalued in 2026?
As of Nov 7, 2026, 134790 trades below its calculated fair value: price 17,510 KRW, fair value 25,926 KRW, a gap of about +48% (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 134790?
No. The price is what the market pays today (17,510 KRW); the fair value is what the company's own numbers justify (25,926 KRW). For Sidiz Inc the two are 8,416 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Sidiz Inc worth?
The market values Sidiz Inc at about 29.4B KRW (market capitalisation, as of Nov 7, 2026). Per share that is 17,510 KRW; our models calculate a fair value of 25,926 KRW per share.
What do the bullish and bearish scenarios say about 134790?
Our models span a range for Sidiz Inc: cautious scenario 19,837 KRW, base 25,926 KRW, optimistic 31,841 KRW per share (as of Nov 7, 2026, price 17,510 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 134790?
Sidiz Inc trades at a price-to-earnings ratio of 7.5 (as of Nov 7, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 25,926 KRW is built from several models across several years. Median P/E at fiscal year-end, 9 fiscal years (2011 to 2024), reported earnings: 15.1. Other multiples: P/B 0.5, P/S 0.1, EV/EBITDA 2.9.
How solid is the balance sheet of Sidiz Inc (134790)?
Balance-sheet figures for Sidiz Inc (as of Nov 7, 2026): return on equity 6.0%. They feed the Quality Score of 54/100, which measures business quality independently of the share price.
How far is 134790 from its 52-week high?
Sidiz Inc trades at 17,510 KRW, about 22% below its 52-week high of 22,500 KRW and 8% above the low of 16,220 KRW (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of 25,926 KRW is for.
Which stocks are comparable to Sidiz Inc?
From the same area (Consumer Cyclical) we also value Midea Group, Gree Electric Appliances, Inc, SharkNinja, Inc, Haier Smart Home Co, 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 Sidiz Inc stock attractive at the current price?
The data as of Nov 7, 2026: price 17,510 KRW, calculated fair value 25,926 KRW (+48%), Quality Score 54/100, from 11 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 134790 calculated?
We run Sidiz Inc through 11 models from 4 families: DCF Models, Multiples, Asset-Based, Growth DCF. Every model gets the same audited fundamentals; the fair value of 25,926 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. Sidiz Inc currently trades 32% 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 Sidiz Inc (134790)?
The closing price on Nov 9, 2026 was 17,510 KRW. Our model-based fair value is 25,926 KRW, about +48% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Sidiz Inc right now?
The price is below even our cautious bear case (19,837 KRW). The market is more pessimistic than our downside scenario. Solid quality (54/100) at a price below fair value, the discount is the argument here, not the business quality.
Key figures of Sidiz Inc
How large is the market capitalisation of Sidiz Inc (134790)?
The market capitalisation of Sidiz Inc is 29.4B KRW (≈ $21.7M). 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 Sidiz Inc (134790)?
The price-to-sales ratio of Sidiz Inc is 0.15 (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 Sidiz Inc (134790)?
Earnings per share at Sidiz Inc are 2,291 KRW (price ÷ EPS = P/E 7.5). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Sidiz Inc (134790)?
The dividend yield of Sidiz Inc is 2.8% (payout 21.5%). 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 Sidiz Inc (134790)?
The net margin of Sidiz Inc is 2.0% (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 Sidiz Inc (134790)?
The return on equity (ROE) of Sidiz Inc is 6.0% (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 Sidiz Inc (134790)?
On an EBIT basis the return on assets of Sidiz Inc is 0.6% (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 Sidiz Inc (134790)?
The operating margin of Sidiz Inc is −0.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Sidiz Inc (134790)?
Revenue at Sidiz Inc is growing +5.7% versus a year earlier (3y avg −7.0%). 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 Sidiz Inc (134790)?
Earnings per share at Sidiz Inc are growing +348% versus a year earlier. How much earnings per share grew versus a year earlier.
Free · no account needed
Watch Sidiz Inc in the live analysis
One click puts Sidiz Inc on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Some data
Nov 7, 2026