Sidiz Inc (134790) fair value: what the stock is really worth
As of Sep 23, 2026: fair value of Sidiz Inc KRW 41,525, price KRW 18,890, upside +119.8%, quality 52 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Sidiz Inc for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
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. The company was formerly known as Teems, Inc. Sidiz.Inc.
Show more
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. 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 18,890 KRW, while our model-based Fair Value estimate is 41,525 KRW, implying the stock looks roughly 54.5% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 49,567 KRW per share, and 11 of the 13 models we run sit above the 18,890 KRW price.
Bear case: the Dividend Discount group reads lowest at 7,562 KRW, and 2 of the 13 models stay below the price. Evidence for this calculation is medium.
Scenario range: 25,740 KRW (bear) to 73,429 KRW (bull), the price of 18,890 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 52/100 (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 31.7B KRW (≈ $23.3M) · P/S ratio 0.17 · Dividend yield 2.6% · Net margin −1.2% · Return on equity −0.1% · Return on assets (EBIT) 0.6% · Operating margin 2.8% · Revenue (TTM) 195B KRW.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 42 out of 100 (low confidence).
What moves the price
The share trades about 27% below its 52-week high and 16% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at 1% fair-value upside, at 120%, 134790 screens cheaper than that median.
Fair Value models
Bear 25,740 KRWFair Value 41,525 KRWBull 73,429 KRW
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model.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.Evidence ⓘEvidence = 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.10/100
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).
−6.6%
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 −8.5% 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 · 316 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 Sep 24, 2026, our model estimates a fair value of 41,525 KRW versus a price of 18,890 KRW, about +120% upside (undervalued).
What is the fair value of 134790?
Our model-based fair value for Sidiz Inc is 41,525 KRW (as of Sep 24, 2026), built from audited fundamentals. The current price: 18,890 KRW.
What is the quality score of 134790?
Sidiz Inc 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 Sidiz Inc (134790)?
Our model-based price target is the fair value of 41,525 KRW (as of Sep 24, 2026) from 13 valuation models. Cautious scenario 25,740 KRW, optimistic scenario 73,429 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 41,525 KRW, about +120% upside versus a price of 18,890 KRW (undervalued). Cautious scenario 25,740 KRW, optimistic scenario 73,429 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 195B KRW (latest available figure, as of Sep 24, 2026).
Does Sidiz Inc pay a dividend?
Sidiz Inc currently shows a dividend yield of about 2.60% relative to its recent price (as of Sep 24, 2026).
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 -6.6 % per year for five years (discount rate 9.1 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -3.0 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of 134790 use?
Our models discount Sidiz Inc at 9.1 %: a base by market capitalisation (nano), damped by beta 0.61, 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 -6.6 % per year a year over ten years, using the same discount rate (9.1 %) 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 -6.6 % per year free-cash-flow growth a 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 +4.7 % a year. That is the yardstick for the growth priced into Sidiz Inc (-6.6 % per year a 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 9.73 %: that much free cash flow Sidiz Inc produces per unit of market value. When it exceeds the discount rate of our models (9.1 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of 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 41,525 KRW per share (as of Sep 24, 2026), against a price of 18,890 KRW. It is the blended result of 13 valuation models (cash flow, earnings, asset, dividend).
Is Sidiz Inc stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 134790 trades below its calculated fair value: price 18,890 KRW, fair value 41,525 KRW, a gap of about +120% (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 (18,890 KRW); the fair value is what the company's own numbers justify (41,525 KRW). For Sidiz Inc the two are 22,635 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 31.7B KRW (market capitalisation, as of Sep 24, 2026). Per share that is 18,890 KRW; our models calculate a fair value of 41,525 KRW per share.
What do the bullish and bearish scenarios say about 134790?
Our models span a range for Sidiz Inc: cautious scenario 25,740 KRW, base 41,525 KRW, optimistic 73,429 KRW per share (as of Sep 24, 2026, price 18,890 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Sidiz Inc (134790)?
Balance-sheet figures for Sidiz Inc (as of Sep 24, 2026): return on equity −0.1%. They feed the Quality Score of 52/100, which measures business quality independently of the share price.
How far is 134790 from its 52-week high?
Sidiz Inc trades at 18,890 KRW, about 27% below its 52-week high of 25,750 KRW and 16% above the low of 16,220 KRW (as of Sep 23, 2026). Distance from the high says nothing about value: that is what the fair value of 41,525 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, Haier Smart Home Co, King Slide Works 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 Sep 24, 2026: price 18,890 KRW, calculated fair value 41,525 KRW (+120%), Quality Score 52/100, from 13 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 13 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of 41,525 KRW, 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 14.0 % above its aggregate fair value. Sidiz Inc currently trades 120 % 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 Sep 23, 2026 was 18,890 KRW. Our model-based fair value is 41,525 KRW, about +120% 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 (25,740 KRW). The market is more pessimistic than our downside scenario. The model range is unusually wide (25,740 KRW to 73,429 KRW). The outcome hinges heavily on assumptions, so read the point estimate with caution. Solid quality (52/100) 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 31.7B KRW (≈ $23.3M). 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 0.17 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the dividend yield of Sidiz Inc (134790)?
The dividend yield of Sidiz Inc 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 Sidiz Inc (134790)?
The net margin of Sidiz Inc is −1.2% (fiscal year 2025). 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 −0.1% (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 2.8% (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 −1.0% 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 35,000+ stock screener. You can also try 14 days of Pro there, no card.
