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₩992.24Fair value₩1,770.86Bull₩2,243.00
FairClose
52-week traded range
52W low ₩1,235.0052W high ₩2,695.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
IREM Co.,Ltd. closed at ₩2,520.00, 42.3% above the consensus fair value of ₩1,770.86 drawn from 7 valuation models.
Financial DNA score 28/100 — Weak. P/E of 22.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩2,101.98
-16.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩1,644.97
-34.7%
√(22.5 × EPS × BVPS)
EPS=112.15, BVPS=1072.34 · outside Graham range (P/E 22.5, P/B 2.4) — asset-light, treat as a rough floor
P/E Fair Value
₩2,243.00
-11.0%
EPS × 20x (sector P/E)
EPS=112.15, Sector P/E=20x
EV/EBITDA
₩992.24
-60.6%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=2.58B
Book Value (P/B)
₩1,139.74
-54.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1072.34, ROE=10.4%, g=3%, r=10%
Reverse DCF
₩2,520.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 8.7% | Historical: 0%
Margin of Safety
₩1,497.49
-40.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1996.65, 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.