The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear₩7,116.36Fair value₩23,027.81Bull₩100,556.67
FairClose
52-week traded range
52W low ₩9,500.0052W high ₩16,000.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
ILSHIN SPINNING CO.,LTD closed at ₩10,330.00, 55.1% below the consensus fair value of ₩23,027.81 drawn from 10 valuation models.
Financial DNA score 69/100 — Strong. P/E of 6.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩22,426.15
+117.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩38,806.19
+275.7%
√(22.5 × EPS × BVPS)
EPS=1555, BVPS=43041.67
Graham Formula
₩100,556.67
+873.4%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩31,100.00
+201.1%
EPS × 20x (sector P/E)
EPS=1555, Sector P/E=20x
Peter Lynch (PEG)
₩42,404.85
+310.5%
EPS × Growth% (PEG = 1 is fair)
EPS=1555, g=27.3%
EV/EBITDA
₩7,116.36
-31.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=12.41B
Dividend Discount (DDM)
₩15,618.96
+51.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=289.24, r=10%, g=8%
Book Value (P/B)
₩15,451.96
+49.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=43041.67, ROE=3.6%, g=6%, r=10%
Reverse DCF
₩10,330.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -8.2% | Historical: 27.3%
Margin of Safety
₩36,166.69
+250.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=48222.25, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.