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₩690.48Fair value₩1,613.64Bull₩3,083.35
FairClose
52-week traded range
52W low ₩1,160.0052W high ₩2,660.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
ILSUNG CONSTRUCTION CO.,LTD closed at ₩1,443.00, 10.6% below the consensus fair value of ₩1,613.64 drawn from 9 valuation models.
Financial DNA score 31/100 — Weak. P/E of 20.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩1,375.93
-4.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩1,450.31
+0.5%
√(22.5 × EPS × BVPS)
EPS=69.32, BVPS=1348.6
Graham Formula
₩3,083.35
+113.7%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=12.4%, FD=3.3%
P/E Fair Value
₩1,386.40
-3.9%
EPS × 20x (sector P/E)
EPS=69.32, Sector P/E=20x
Peter Lynch (PEG)
₩861.65
-40.3%
EPS × Growth% (PEG = 1 is fair)
EPS=69.32, g=12.4%
EV/EBITDA
₩2,557.85
+77.3%
(EBITDA × 16.2x − Net Debt) ÷ Shares
EBITDA=10.38B
Book Value (P/B)
₩690.48
-52.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1348.6, ROE=5.1%, g=6%, r=10%
Reverse DCF
₩1,443.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7.7% | Historical: 12.4%
Margin of Safety
₩1,368.00
-5.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1824, 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.