EN DE

Shinhan Seobu T&D REIT Co (404990) Fair Value & Analysis

Real Estate · KR · Market cap 224B KRW

SS Shinhan Seobu T&D REIT Co 404990 · KO
Price4,015 KRW
Fair Value2,358 KRW
Upside-41.3%
Quality52/100
Watch Shinhan Seobu T&D REIT Co for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Highly profitable · 22.5% net margin
Moderate debt · generates free cash flow
6.89% dividend yield
Mixed vs. peers (5/11)
Wide moat 68/100
Evidence: Medium Range 946.38 KRW – 2,358 KRW Share as image

Fair value as of: Jul 24, 2026

From 13 valuation models · updated 17 days ago

Share price +11.1% over the past month.

A solid business, but screening 41% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (2,358 KRW). The favourable scenario is already priced in.
  • Solid but not exceptional quality (52/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (946.38 KRW to 2,358 KRW) leaves room in how you read the outcome.
  • As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

4,870 KRW 2,582 KRW Fair Value 2,358 KRW Dec 2021 Aug 2026

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

How to read this chart

56‑month range 2,582 KRW – 4,870 KRW · fair‑value band 946.38 KRW – 2,358 KRW · the 4,015 KRW price screens above the 2,358 KRW fair value. Dashed = 300-day average. As of Jul 24, 2026.

Full chart & analysis →

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

Analysis

Shinhan Seobu T&D REIT Co (404990) currently trades at 4,015 KRW, while our model-based Fair Value estimate is 2,358 KRW, implying the stock looks roughly 41.3% overvalued today. The Quality Score stands at 52/100 (solid quality), in the Real Estate sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: medium).

Over the trailing twelve months, Shinhan Seobu T&D REIT Co generated revenue of 44.8B KRW at a net margin of 22.5%. Revenue grew 48.3% year over year. Net debt stands at 633B KRW. Fundamentals as of Jul 24, 2026

Our scenario range runs from 946.38 KRW (bear case) to 2,358 KRW (bull case); at 4,015 KRW, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 18% below its 52-week high and 29% above its 52-week low, currently above its 200-day average. For context, the median of 10 Real Estate peers we cover trades at -22% fair-value upside, at -41%, 404990 screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

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
Highest evidence
Growth DCF 2,187 KRW 6,925 KRW 16,910 KRW 80
Residual Income 3,025 KRW 2,807 KRW 2,059 KRW 76
Rev-Margin DCF 1,491 KRW 74
All 13 models by family
DCF Models
FCF DCF 2,496 KRW 5,789 KRW 16,557 KRW 38
5Y Revenue Exit 860.14 KRW 39
5Y EBITDA Exit 277.20 KRW 2,358 KRW 6,388 KRW 41
10Y Revenue Exit 1,665 KRW 2,391 KRW 36
10Y EBITDA Exit 946.38 KRW 4,653 KRW 11,104 KRW 37
Multiples
P/S Multiple 431.88 KRW 575.84 KRW 719.80 KRW 58
P/B Multiple 431.88 KRW 575.84 KRW 719.80 KRW 55
EV/EBIT 209.46 KRW 1,240 KRW 2,270 KRW 53
EV/EBITDA 174.35 KRW 938.17 KRW 54
Asset-Based
NCAV (Graham) 2,196 KRW 2,942 KRW 4,391 KRW 50
Growth DCF
Growth DCF 2,187 KRW 6,925 KRW 16,910 KRW 80
Rev-Margin DCF 1,491 KRW 74
Economic Profit
Residual Income 3,025 KRW 2,807 KRW 2,059 KRW 76

Widest divergence: Growth DCF (6,925 KRW) versus Multiples (575.84 KRW). Highest evidence: Growth DCF (80).

Notify me when 404990 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 44.8B KRW
Revenue growth (YoY) +48.3%
Net margin 22.5%
Free cash flow 17.3B KRW FY2026
Operating margin 60.5%
Dividend yield 6.3%
More key figures
Net debt 633B KRW FY2026

Figures from reported company fundamentals · as of Jul 24, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 52/100

Of which business quality 48 · Market factors (momentum, volatility) 44

Profitability 15
Margins and returns on capital today
Quality Growth 48
Are margins and returns improving?
Cashflow 100
Earnings quality: real cash, not paper profit
Fin. Strength 10
Balance sheet, leverage, solvency risk
Investment 67
Disciplined investing over empire-building
Low Volatility 54
Calm price path (market factor)
Momentum 36
Price trend over the last 3–12 months (market factor)
52W Momentum 45
Distance to the 52-week high (market factor)
Net Issuance 62
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Shinhan Seobu T&D REIT Co., Ltd. is a diversified REIT firm and is headquartered in Seoul, South Korea.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

Shinhan Seobu T&D REIT Co reported revenue of 32.1B KRW in FY2026 versus 14.7B KRW in FY2022, a compound +21.6%/yr. Reported net income was 2.0B KRW in FY2026, compounding −20.3%/yr from FY2022.

Growth Quality 95/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2026)
32.1B KRW
Latest YoY
+19.0%
Avg. growth/yr (3Y) 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.
+29.0%
Avg. growth/yr (5Y) 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.
+27.3%
Revenue +21.6%/yr
FY22 14.7B KRW
FY23 14.9B KRW
FY24 17.5B KRW
FY25 26.9B KRW
FY26 32.1B KRW
Net income −20.3%/yr
FY22 4.8B KRW
FY23 4.5B KRW
FY24 −1.1B KRW
FY25 −3.7B KRW
FY26 2.0B KRW

404990 screens 41% overvalued. Compare with Goodman Group →

Share or link this analysis
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.

Cite: Fair Value Calculator (2026). "Shinhan Seobu T&D REIT Co Fair Value". https://www.fairvalue-calculator.com/stock/404990

Peer Group

REIT - Diversified · 165 stocks

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.

Quality Score 52 · Below median
Fair Value upside −41% · Below median
Return on assets 0% · Bottom 25%
Net margin (TTM) 23% · Below median
Operating margin (TTM) 60% · Above median
Revenue growth 48% · Top 25%
Dividend yield (TTM) 6.9% · Above median
Debt / equity 0.76× · Higher than median

Valuation Multiples vs REIT - Diversified median · lower = cheaper

P/FCF 0.0× · Cheaper than 75% of peers
EV/EBITDA 4.5× · Cheaper than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 13
FUTURE 100 · sector 13
PAST 0 · sector 20
HEALTH 62 · sector 72
DIVIDEND 100 · sector 97

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

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

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more REIT - Diversified stocks, each showing price versus our Fair Value estimate (as of Jul 24, 2026).

Stock Price Fair Value vs Fair Value
Goodman Group GMG A$29.11 A$7.37 -75%
VICI Properties Inc VICI $26.73 $41.74 +56%
W. P. Carey Inc WPC $76.69 $35.59 -54%
Charter Hall Group CHC A$21.90 A$11.46 -48%
Fibra Uno FUNO11 31.10 MXN 63.56 MXN +104%
COV COV €52.55 €62.39 +19%
The GPT Group GPT A$4.89 A$3.49 -29%
Mirvac Group MGR A$1.70 A$0.5700 -66%
KLCC Property Holdings 5235SS 8.85 MYR 6.91 MYR -22%
CRRUN CRRUN C$17.65 C$17.89 +1%

Compare Shinhan Seobu T&D REIT Co with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Real Estate stocks →

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

Frequently asked questions

Is Shinhan Seobu T&D REIT Co (404990) overvalued or undervalued?
As of Jul 24, 2026, our model estimates a fair value of 2,358 KRW versus a price of 4,015 KRW, about −41% (overvalued).
What is the fair value of 404990?
Our model-based fair value for Shinhan Seobu T&D REIT Co is 2,358 KRW (as of Jul 24, 2026), built from audited fundamentals. The current price is 4,015 KRW.
What is the quality score of 404990?
Shinhan Seobu T&D REIT Co 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 revenue of Shinhan Seobu T&D REIT Co (404990)?
Shinhan Seobu T&D REIT Co reported trailing-twelve-month revenue of about 44.8B KRW (latest available figure, as of Jul 24, 2026).
What is the net profit margin of 404990?
The net profit margin of Shinhan Seobu T&D REIT Co is about 22.5%, meaning it keeps roughly 22.5% of revenue as net income. Based on the latest reported figures.
Does Shinhan Seobu T&D REIT Co pay a dividend?
Shinhan Seobu T&D REIT Co currently shows a dividend yield of about 6.27% relative to its recent price (as of Jul 24, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Shinhan Seobu T&D REIT Co and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.