ISUPETASYS CO.,LTD
KOSPI
₩109,900.00
-2.74%
Delayed · cached 15 min
Fair value analysis
007660
ISUPETASYS CO.,LTD
₩109,900.00
Close used for this calculation
₩24,889.64Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
38/100
Quality radar
Consensus fair value
₩24,889.64
Above FV▼ -77.4% against the close used
Model range ₩4,067.65 – ₩45,560.00
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₩4,067.65Fair value₩24,889.64Bull₩45,560.00
FairClose
52-week traded range
52W low ₩59,200.0052W high ₩161,400.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
ISUPETASYS CO.,LTD closed at ₩109,900.00, 341.5% above the consensus fair value of ₩24,889.64 drawn from 7 valuation models.
Financial DNA score 38/100 — Average. P/E of 48.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩4,067.65
-96.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩22,965.79
-79.1%
√(22.5 × EPS × BVPS)
EPS=2278, BVPS=10290.26 · outside Graham range (P/E 48.2, P/B 10.7) — asset-light, treat as a rough floor
P/E Fair Value
₩45,560.00
-58.5%
EPS × 20x (sector P/E)
EPS=2278, Sector P/E=20x
EV/EBITDA
₩29,060.01
-73.6%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=204.72B
Book Value (P/B)
₩26,813.48
-75.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=10290.26, ROE=21.2%, g=3%, r=10%
Reverse DCF
₩109,900.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 19% | Historical: 0%
Margin of Safety
₩18,148.36
-83.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=24197.81, 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.