IS DONGSEO CO., LTD.
KOSPI
₩15,770.00
+1.55%
Delayed · cached 15 min
Fair value analysis
010780
IS DONGSEO CO., LTD.
₩15,770.00
Close used for this calculation
₩28,860.85Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
22/100
Quality radar
Consensus fair value
₩28,860.85
Below FV▲ +83.0% against the close used
Model range ₩4,021.35 – ₩46,374.02
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₩4,021.35Fair value₩28,860.85Bull₩46,374.02
FairClose
52-week traded range
52W low ₩14,540.0052W high ₩33,450.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
IS DONGSEO CO., LTD. closed at ₩15,770.00, 45.4% below the consensus fair value of ₩28,860.85 drawn from 3 valuation models.
Financial DNA score 22/100 — Weak.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩46,374.02
+194.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
EV/EBITDA
₩10,775.59
-31.7%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=68.12B
Dividend Discount (DDM)
₩4,021.35
-74.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=315.4, r=10%, g=2%
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.