EN DE
Check 35,000+ stocks against 26 valuation models and 37 quality factors
Data-driven stock valuation

SSR Inc (275630) fair value: what the stock is really worth

As of Sep 23, 2026: fair value of SSR Inc KRW 2,606, price KRW 3,840, upside -32.1%, quality 58 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.

  1. Fair value above price? No
  2. Good quality? Yes
  3. Add to watchlist

Technology · KR · ISIN KR7275630002

SI Thin data Sep 24, 2026

SSR Inc

275630 · KQ

Overvalued / MonitorQuality is not strong enough to offset the price risk.

!Fair value 2,606 KRW · Overvalued (−32%)
!Quality 58/100
!Mixed Growth (revenue 5y +5.2 %/yr)
!Loss-making · -15.0% net margin (TTM)
✓Low debt · generates free cash flow
!Trails peers (3/9)
!Narrow moat 14/100
!Evidence only low, so the estimate is less certain
Watch SSR 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 free Pro now: $1 first month

What runs behind every stock

26 valuation models 8 families, DCF to NCAV 37 quality factors margins, balance sheet, cashflow, debt 6 AI factors moat, what no ratio measures 2,000+ data points verified, per stock, median

69 individual criteria per stock, every one traceable See the method →

Price vs Fair Value

8,980 KRW 2,200 KRW Fair Value 2,606 KRW Feb 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 24, 2026.

How to read this chart

60‑month range 2,200 KRW – 8,980 KRW · fair‑value band 2,080 KRW – 3,369 KRW · the 3,840 KRW price screens above the 2,606 KRW fair value. Dashed = 300-day average. As of Sep 24, 2026.

Follow SSR in your weekly email

Every Wednesday you see whether SSR 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.

Which stocks are undervalued right now? Check free Discover now →

Company profile

SSR Inc. provides integrated information security consulting, and IT solution development and maintenance services for public institutions, finance and other companies, educational institutions, and hospitals.

Show more

SSR Inc. provides integrated information security consulting, and IT solution development and maintenance services for public institutions, finance and other companies, educational institutions, and hospitals. It offers technology consulting services, such as penetration test, Web application vulnerability analysis, C/S application vulnerability analysis, smart mobile app vulnerability analysis, server vulnerability analysis, network scanning, information security system vulnerability analysis, log analysis, and security incident analysis. The company also provides administrative consulting services, including information security consulting, general information security consulting domain, KISA IMS certification consulting, ISO27001 certification consulting, and PIMS certification consulting. In addition, it provides SolidStep CCE, an IT infrastructure (CCE) vulnerability diagnosis automation solution; SolidStep CVE, a CVE vulnerability diagnosis automation solution; SolidStep PC, a PC vulnerability diagnosis automation solution; SolidStep Portable, an appliance-free offline vulnerability scan solution; and MetiEye, a web server security solution. SSR Inc. was incorporated in 2010 and is based in Seoul, South Korea.

Stock analysis

SSR Inc (275630) currently trades at 3,840 KRW, while our model-based Fair Value estimate is 2,606 KRW, implying the stock looks roughly 47.3% overvalued today.

Show more

Valuation

Bull case: the Asset-Based group reads highest at a median of 3,201 KRW per share, and 1 of the 13 models we run sit above the 3,840 KRW price.

Bear case: the Earnings-Based group reads lowest at 1,705 KRW, and 12 of the 13 models stay below the price. Evidence for this calculation is low.

Scenario range: 2,080 KRW (bear) to 3,369 KRW (bull), the price of 3,840 KRW sits above 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 58/100 (solid quality), in the Technology sector.

Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.

SSR Inc reported revenue of 13.0B KRW in FY2025 versus 10.7B KRW in FY2021, a compound +5.2%/yr. Reported net income was −1.7B KRW in FY2025.

Key figures

Market cap 20.2B KRW (≈ $14.8M) · P/S ratio 1.68 · Net margin −12.7% · Return on equity −7.6% · Return on assets (EBIT) 3.4% · Operating margin −72.7% · Revenue (TTM) 12.4B KRW · Revenue growth (YoY) −25.7%.

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 16% below its 52-week high and 75% above its 52-week low, currently above its 200-day average.

For context, the median of 10 Technology peers we cover trades at 66% fair-value upside, at −32%, 275630 screens richer than that median.

Fair Value models

Bear 2,080 KRW Fair Value 2,606 KRW Bull 3,369 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.
Highest evidence
FCF DCF 2,010 KRW 2,464 KRW 3,086 KRW 82
Growth DCF 2,037 KRW 2,455 KRW 3,002 KRW 80
5Y EBITDA Exit 2,697 KRW 3,797 KRW 5,033 KRW 76
All 13 models by family
DCF Models
FCF DCF 2,010 KRW 2,464 KRW 3,086 KRW 82
5Y Revenue Exit 1,772 KRW 2,147 KRW 2,604 KRW 74
5Y EBITDA Exit 2,697 KRW 3,797 KRW 5,033 KRW 76
10Y Revenue Exit 1,834 KRW 2,182 KRW 2,604 KRW 68
10Y EBITDA Exit 2,420 KRW 3,273 KRW 4,339 KRW 69
Earnings-Based
EPV 1,600 KRW 1,705 KRW 1,796 KRW 74
Multiples
EV/EBIT 2,400 KRW 2,889 KRW 3,378 KRW 66
EV/EBITDA 3,420 KRW 4,249 KRW 5,078 KRW 67
EV/Revenue 1,674 KRW 1,992 KRW 2,310 KRW 54
Asset-Based
NCAV (Graham) 2,389 KRW 3,201 KRW 4,778 KRW 54
Growth DCF
Growth DCF 2,037 KRW 2,455 KRW 3,002 KRW 80
Rev-Margin DCF 1,772 KRW 2,162 KRW 2,587 KRW 74
Economic Profit
ROIC Compounder 1,600 KRW 1,705 KRW 1,796 KRW 72

Open the full fair value analysis →

Notify me when 275630 reaches fair value

Put 275630 on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Quality Score breakdown

Overall quality 58/100

Of which business quality 58 · Market factors (momentum, volatility) 62

Profitability 16
Margins and returns on capital today
Quality Growth 57
Are margins and returns improving?
Cashflow 29
Earnings quality: real cash, not paper profit
Fin. Strength 89
Balance sheet, leverage, solvency risk
Investment 83
Disciplined investing over empire-building
Low Volatility 54
Calm price path (market factor)
Momentum 70
Price trend over the last 3–12 months (market factor)
52W Momentum 59
Distance to the 52-week high (market factor)
Net Issuance 100
Share count: buybacks or dilution?

Open the full quality analysis →

Revenue & earnings trend

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. 41/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+12.4%
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.
+1.4%
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.
+5.2%
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.
+5.2%
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.
−23.6% (2020) → 3.2% (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).
−27.2%
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 −28.7% a year for the price.

275630 screens 47% overvalued. Compare with International Business Machines Corporation →

Compare SSR Inc with another stock

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.Information Technology Services · 497 stocks

Beats the industry median on 2/7 measures
Overall it trails its industry peers.
Valuation
Quality Score 58 · Above median
Fair Value upside −32% · Below median
Profitability
Return on assets 0% · Bottom 25%
Net margin (TTM) −15% · Bottom 25%
Operating margin (TTM) −73% · Bottom 25%
Growth and dividend
Revenue growth −26% · Bottom 25%

Valuation Multiplesvs Information Technology Services median · lower = cheaper

P/FCF 0.0× · Cheapest 25%

Strength profile in five axes (Snowflake)

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE (fair-value potential)0 · sector 45
FUTURE (revenue growth)0 · sector 32
PAST (return on equity)0 · sector 36
HEALTH (low debt)100 · sector 97
DIVIDEND (yield)0 · sector 43

VALUE 0: the price sits above our fair-value range.

Context: sector, industry, market

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more Information Technology Services stocks, each showing price versus our Fair Value estimate.

Stock Price Fair Value vs Fair Value
International Business Machines Corporation IBM $232.76 $188.22 −19%
Accenture plc ACN $183.52 $305.06 +66%
Tata Consultancy Services Limited TCS ₹2,090 ₹2,993 +43%
Infosys Limited INFY ₹1,021 ₹1,690 +66%
HCL Technologies Limited HCLTECH ₹1,257 ₹1,926 +53%
Fidelity National Information Services, Inc FIS $34.67 $32.47 −6%
Cognizant Technology Solutions Corporation CTSH $59.14 $132.01 +123%
Wipro Limited WIPRO ₹164.90 ₹287.90 +75%
Capgemini SE CAP €103.75 €223.90 +116%
CDW Corporation CDW $146.16 $162.00 +11%

Explore undervalued stocks

More undervalued Technology stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screenerFilter by region, size and sector Compare toolTwo stocks side by side Extrinsic Value Calculator…Calculator with industry benchmark Peter Lynch Fair Value Formula &…Calculator with industry benchmark
Run the numbers yourself: free valuation calculators
DCF CalculatorGraham NumberPeter Lynch FormulaDDM CalculatorFama-French ModelIntrinsic Value
For bloggers & editors: embed code + live data

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.

SSR Inc · Fair Value
2,606 KRW −47%Fair Value
Calculator →

Cite: Fair Value Calculator (2026). "SSR Inc Fair Value". https://www.fairvalue-calculator.com/stock/275630

Frequently asked questions

Is SSR Inc (275630) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 2,606 KRW versus a price of 3,840 KRW, about −32% upside (overvalued).
What is the fair value of 275630?
Our model-based fair value for SSR Inc is 2,606 KRW (as of Sep 24, 2026), built from audited fundamentals. The current price: 3,840 KRW.
What is the quality score of 275630?
SSR Inc has a Quality Score of 58/100. 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 SSR Inc (275630)?
Our model-based price target is the fair value of 2,606 KRW (as of Sep 24, 2026) from 13 valuation models. Cautious scenario 2,080 KRW, optimistic scenario 3,369 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the SSR Inc stock forecast for 2026?
Our models put fair value at 2,606 KRW, about −32% upside versus a price of 3,840 KRW (overvalued). Cautious scenario 2,080 KRW, optimistic scenario 3,369 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of SSR Inc (275630)?
SSR Inc reported trailing-twelve-month revenue of about 12.4B KRW (latest available figure, as of Sep 24, 2026).
What growth is priced into SSR Inc (275630)?
For today's price to be fair in a discounted-cash-flow model, SSR Inc would have to grow free cash flow by -27.2 % per year for five years (discount rate 8.9 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +5.2 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of 275630 use?
Our models discount SSR Inc at 8.9 %: a base by market capitalisation (nano), damped by beta 0.14, 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 SSR Inc that is -27.2 % per year a year over ten years, using the same discount rate (8.9 %) and the same formula as our fair value.
How much growth has SSR Inc (275630) delivered so far?
Over the past 5 years revenue at SSR Inc grew +5.2 % a year. The price currently implies -27.2 % 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 SSR Inc (275630) growing?
The median revenue growth in the sector is +8.2 % a year. That is the yardstick for the growth priced into SSR Inc (-27.2 % 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 SSR Inc (275630)?
The free-cash-flow yield on the price is 2.47 %: that much free cash flow SSR Inc produces per unit of market value. When it exceeds the discount rate of our models (8.9 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of SSR Inc (275630)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For SSR Inc it is 2,606 KRW per share (as of Sep 24, 2026), against a price of 3,840 KRW. It is the blended result of 13 valuation models (cash flow, earnings, asset, dividend).
Is SSR Inc stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 275630 trades above its calculated fair value: price 3,840 KRW, fair value 2,606 KRW, a gap of about −32% (overvalued). 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 275630?
No. The price is what the market pays today (3,840 KRW); the fair value is what the company's own numbers justify (2,606 KRW). For SSR Inc the two are 1,234 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is SSR Inc worth?
The market values SSR Inc at about 20.2B KRW (market capitalisation, as of Sep 24, 2026). Per share that is 3,840 KRW; our models calculate a fair value of 2,606 KRW per share.
What do the bullish and bearish scenarios say about 275630?
Our models span a range for SSR Inc: cautious scenario 2,080 KRW, base 2,606 KRW, optimistic 3,369 KRW per share (as of Sep 24, 2026, price 3,840 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of SSR Inc (275630)?
Balance-sheet figures for SSR Inc (as of Sep 24, 2026): return on equity −7.6%. They feed the Quality Score of 58/100, which measures business quality independently of the share price.
How far is 275630 from its 52-week high?
SSR Inc trades at 3,840 KRW, about 16% below its 52-week high of 4,570 KRW and 75% above the low of 2,200 KRW (as of Sep 23, 2026). Distance from the high says nothing about value: that is what the fair value of 2,606 KRW is for.
Which stocks are comparable to SSR Inc?
From the same area (Technology) we also value International Business Machines Corporation, Accenture plc, Tata Consultancy Services Limited, Infosys Limited, 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 SSR Inc stock attractive at the current price?
The data as of Sep 24, 2026: price 3,840 KRW, calculated fair value 2,606 KRW (−32%), Quality Score 58/100, 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 275630 calculated?
We run SSR 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 2,606 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 13.0 % above its aggregate fair value. SSR Inc itself currently trades above fair value. 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 SSR Inc (275630)?
The closing price on Sep 23, 2026 was 3,840 KRW. Our model-based fair value is 2,606 KRW, about −32% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with SSR Inc right now?
The price sits above even our optimistic bull case (3,369 KRW). The favourable scenario is already priced in. 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 but not exceptional quality (58/100) and above fair value, neither a clear bargain nor a standout compounder.

Key figures of SSR Inc

How large is the market capitalisation of SSR Inc (275630)?
The market capitalisation of SSR Inc is 20.2B KRW (≈ $14.8M). 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 SSR Inc (275630)?
The price-to-sales ratio of SSR Inc is 1.68 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the net margin of SSR Inc (275630)?
The net margin of SSR Inc is −12.7% (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 SSR Inc (275630)?
The return on equity (ROE) of SSR Inc is −7.6% (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 SSR Inc (275630)?
On an EBIT basis the return on assets of SSR Inc is 3.4% (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 SSR Inc (275630)?
The operating margin of SSR Inc is −72.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at SSR Inc (275630)?
Revenue at SSR Inc is growing −25.7% versus a year earlier (3y avg +1.4%). 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 SSR Inc (275630)?
Earnings per share at SSR Inc are growing −84.1% versus a year earlier. How much earnings per share grew versus a year earlier.
Free · no account needed

Watch SSR Inc in the live analysis

One click puts SSR 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.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.