Sempio Foods Co (248170) fair value: what the stock is really worth
As of Oct 23, 2026: fair value (intrinsic value) of Sempio Foods Co stock KRW 63,000, price KRW 21,000, upside +200.0%, quality 68 out of 100. Rating: strongly undervalued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Fair value above price?Yes
Good quality?Yes
Keep an eye on it?Free in your watchlist: 5 stocks without an account, 10 with oneYes, for free
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, dashed = 300-day average. As of Oct 23, 2026.
How to read this chart
60‑month range 20,550 KRW – 63,513 KRW · fair‑value band 47,250 KRW – 78,750 KRW · the 21,000 KRW price screens below the 63,000 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Oct 23, 2026.
Follow Sempio Foods Co in your weekly email
Every Wednesday you see whether Sempio Foods 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.
Sempio Foods Company manufactures and sells soy based sauces in South Korea. The company offers kimchi base condiments, cooking sauces, dipping sauces, and dressing and pickling sauces.
Show moreShow less
It also provides vegetable essence yondu, jang pastes, Korean cuisine sauces, noodles, canned and side dishes, dried seafood, tea, drinking vinegar, and frozen and mixes. The company also exports its products to approximately 76 countries.
Sempio Foods Company was founded in 1946 and is headquartered in Seoul, South Korea.
Stock analysis
Sempio Foods Co (248170) currently trades at 21,000 KRW, while our model-based Fair Value estimate is 63,000 KRW, implying the stock looks roughly 66.7% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 101,002 KRW per share, and 23 of the 26 models we run sit above the 21,000 KRW price.
Bear case: the Asset-Based group reads lowest at 12,915 KRW, and 3 of the 26 models stay below the price. Data coverage for this calculation is low.
Scenario range: 47,250 KRW (bear) to 78,750 KRW (bull), the price of 21,000 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 68/100 (solid quality), in the Consumer Defensive sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Sempio Foods Co reported revenue of 409B KRW in FY2025 versus 349B KRW in FY2021, a compound +4.1%/yr. Reported net income was 19.9B KRW in FY2025, compounding −4.2%/yr from FY2021.
Key figures
Market cap 95.9B KRW (≈ $72.6M) Micro · P/S ratio 0.24 · Dividend yield 1.0% · Net margin 6.2% · Return on equity 9.7% · Return on assets (EBIT) 4.2% · Operating margin 4.6% · Revenue (TTM) 414B 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 32% below its 52-week high and 2% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Defensive peers we cover trades at −19% fair-value upside, at 200%, 248170 screens cheaper than that median.
Fair Value models
Bear47,250 KRWFair Value 63,000 KRWBull78,750 KRW
Price 21,000 KRW · Upside +200.0%
Capped: our models arrive at a very high value here. We deliberately show a more cautious Fair Value.
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.69/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+1.0%
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.
+3.3%
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.
+5.1%
Start year 2020 (pandemic)
Revenue growth 9 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.
+13.1%
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in KRW (mathematically smoothed) ⓘ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. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip. 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.
−19.4%
Earnings growth per share plus dividend.
Earnings per share, growth per year−20.4%
Dividend (yield on the price)1.0%
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.13% → 6%
2025 sits 91% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
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).
−20.0%
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 −21.7% 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 · 618 stocks
Beats the industry median on 10/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score68 · Top 25%
Fair Value upside+200.0% · Top 25%
Profitability
Return on equity (12 months)9.7% · Above median
Return on assets5.2% · Above median
Net margin (12 months)6.2% · Above median
Operating margin (12 months)4.6% · Below median
Growth and dividend
Revenue growth (quarter YoY)1.4% · Below median
Dividend yield (12 months)1.0% · Bottom 25%
Balance sheet
Debt / equity0.01× · Lowest 25%
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). "Sempio Foods Co Fair Value". https://www.fairvalue-calculator.com/stock/248170
Frequently asked questions
Is Sempio Foods Co (248170) overvalued or undervalued?
As of Oct 23, 2026, our model estimates a fair value of 63,000 KRW versus a price of 21,000 KRW, about +200% upside (undervalued).
What is the fair value of 248170?
Our model-based fair value for Sempio Foods Co is 63,000 KRW (as of Oct 23, 2026), built from audited fundamentals. The current price: 21,000 KRW.
What is the quality score of 248170?
Sempio Foods Co has a Quality Score of 68/100. 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 Sempio Foods Co (248170)?
Our model-based price target is the fair value of 63,000 KRW (as of Oct 23, 2026) from 26 valuation models. Cautious scenario 47,250 KRW, optimistic scenario 78,750 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Sempio Foods Co stock forecast for 2026?
Our models put fair value at 63,000 KRW, about +200% upside versus a price of 21,000 KRW (undervalued). Cautious scenario 47,250 KRW, optimistic scenario 78,750 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Sempio Foods Co (248170)?
Sempio Foods Co reported trailing-twelve-month revenue of about 414B KRW (latest available figure, as of Oct 23, 2026).
Does Sempio Foods Co pay a dividend?
Sempio Foods Co currently shows a dividend yield of 0.95% relative to its recent price (as of Oct 23, 2026).
What growth is priced into Sempio Foods Co (248170)?
For today's price to be fair in a discounted-cash-flow model, Sempio Foods Co would have to grow free cash flow by -20.0 % per year for five years (discount rate 11.6 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +5.1 % per year. As of Oct 23, 2026.
What discount rate (WACC) does the fair value of 248170 use?
Our models discount Sempio Foods Co at 11.6 %: a base by market capitalisation (micro), damped by beta 0.31, 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 Sempio Foods Co that is -20.0 % per year a year over ten years, using the same discount rate (11.6 %) and the same formula as our fair value.
How much growth has Sempio Foods Co (248170) delivered so far?
Over the past 5 years revenue at Sempio Foods Co grew +5.1 % a year. The price currently implies -20.0 % 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 Sempio Foods Co (248170) growing?
The median revenue growth in the sector is +3.3 % a year. That is the yardstick for the growth priced into Sempio Foods Co (-20.0 % 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 Sempio Foods Co (248170)?
The free-cash-flow yield on the price is 37.35 %: that much free cash flow Sempio Foods Co produces per unit of market value. When it exceeds the discount rate of our models (11.6 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Sempio Foods Co (248170)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Sempio Foods Co it is 63,000 KRW per share (as of Oct 23, 2026), against a price of 21,000 KRW. It is the blended result of 26 valuation models (cash flow, earnings, asset, dividend).
Is Sempio Foods Co stock overvalued or undervalued in 2026?
As of Oct 23, 2026, 248170 trades below its calculated fair value: price 21,000 KRW, fair value 63,000 KRW, a gap of about +200% (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 248170?
No. The price is what the market pays today (21,000 KRW); the fair value is what the company's own numbers justify (63,000 KRW). For Sempio Foods Co the two are 42,000 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Sempio Foods Co worth?
The market values Sempio Foods Co at about 95.9B KRW (market capitalisation, as of Oct 23, 2026). Per share that is 21,000 KRW; our models calculate a fair value of 63,000 KRW per share.
What do the bullish and bearish scenarios say about 248170?
Our models span a range for Sempio Foods Co: cautious scenario 47,250 KRW, base 63,000 KRW, optimistic 78,750 KRW per share (as of Oct 23, 2026, price 21,000 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Sempio Foods Co (248170)?
Balance-sheet figures for Sempio Foods Co (as of Oct 23, 2026): return on equity 9.7%, debt of 0.01 per unit of equity. They feed the Quality Score of 68/100, which measures business quality independently of the share price.
How far is 248170 from its 52-week high?
Sempio Foods Co trades at 21,000 KRW, about 32% below its 52-week high of 30,950 KRW and 2% above the low of 20,550 KRW (as of Oct 23, 2026). Distance from the high says nothing about value: that is what the fair value of 63,000 KRW is for.
Which stocks are comparable to Sempio Foods Co?
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 Sempio Foods Co stock attractive at the current price?
The data as of Oct 23, 2026: price 21,000 KRW, calculated fair value 63,000 KRW (+200%), Quality Score 68/100, 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 248170 calculated?
We run Sempio Foods Co through 26 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 63,000 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 12.5 % above its aggregate fair value. Sempio Foods Co currently trades 67 % 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 Sempio Foods Co (248170)?
The closing price on Oct 23, 2026 was 21,000 KRW. Our model-based fair value is 63,000 KRW, about +200% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Sempio Foods Co right now?
The price is below even our cautious bear case (47,250 KRW). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid quality (68/100) at a price below fair value, the discount is the argument here, not the business quality.
Key figures of Sempio Foods Co
How large is the market capitalisation of Sempio Foods Co (248170)?
The market capitalisation of Sempio Foods Co is 95.9B KRW (≈ $72.6M). 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 Sempio Foods Co (248170)?
The price-to-sales ratio of Sempio Foods Co is 0.24 (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 Sempio Foods Co (248170)?
The dividend yield of Sempio Foods Co is 1.0%. 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 Sempio Foods Co (248170)?
The net margin of Sempio Foods Co is 6.2% (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 Sempio Foods Co (248170)?
The return on equity (ROE) of Sempio Foods Co is 9.7% (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 Sempio Foods Co (248170)?
On an EBIT basis the return on assets of Sempio Foods Co is 4.2% (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 Sempio Foods Co (248170)?
The operating margin of Sempio Foods Co is 4.6% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Sempio Foods Co (248170)?
Revenue at Sempio Foods Co is growing +1.4% versus a year earlier (3y avg +3.3%). 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 Sempio Foods Co (248170)?
Earnings per share at Sempio Foods Co are growing −54.3% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Sempio Foods Co (248170) carry?
The net debt of Sempio Foods Co is 24.4B KRW (fiscal year 2025, ≈ 0.7 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 Sempio Foods Co in the live analysis
One click puts Sempio Foods Co on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 28,000+ stock screener.
Thin data
Oct 23, 2026