IntermCorporation
KOSDAQ
₩1,047.00
-0.10%
Delayed · cached 15 min
Fair value analysis
017250
IntermCorporation
₩1,047.00
Close used for this calculation
₩1,936.73Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
46/100
Quality radar
Consensus fair value
₩1,936.73
Below FV▲ +85.0% against the close used
Model range ₩553.41 – ₩7,764.64
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₩553.41Fair value₩1,936.73Bull₩7,764.64
FairClose
52-week traded range
52W low ₩868.0052W high ₩1,056.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
IntermCorporation closed at ₩1,047.00, 45.9% below the consensus fair value of ₩1,936.73 drawn from 7 valuation models.
Financial DNA score 46/100 — Average. P/E of 10.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩7,764.64
+641.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩2,181.42
+108.4%
√(22.5 × EPS × BVPS)
EPS=101, BVPS=2094
P/E Fair Value
₩2,020.00
+92.9%
EPS × 20x (sector P/E)
EPS=101, Sector P/E=20x
EV/EBITDA
₩1,853.68
+77.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=3.99B
Book Value (P/B)
₩553.41
-47.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2094, ROE=4.9%, g=3%, r=10%
Reverse DCF
₩1,047.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.8% | Historical: 0%
Margin of Safety
₩2,991.52
+185.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3988.69, 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.