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₩3,504.00Fair value₩11,201.21Bull₩67,447.33
FairClose
52-week traded range
52W low ₩4,835.0052W high ₩8,390.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
INZI CONTROLS CO.,LTD closed at ₩5,110.00, 54.4% below the consensus fair value of ₩11,201.21 drawn from 10 valuation models.
Financial DNA score 64/100 — Good. P/E of 4.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩53,123.56
+939.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩18,510.15
+262.2%
√(22.5 × EPS × BVPS)
EPS=1043, BVPS=14600
Graham Formula
₩67,447.33
+1,219.9%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩20,860.00
+308.2%
EPS × 20x (sector P/E)
EPS=1043, Sector P/E=20x
Peter Lynch (PEG)
₩31,290.00
+512.3%
EPS × Growth% (PEG = 1 is fair)
EPS=1043, g=30%
EV/EBITDA
₩26,973.00
+427.8%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=39.64B
Dividend Discount (DDM)
₩11,589.48
+126.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=214.62, r=10%, g=8%
Book Value (P/B)
₩3,504.00
-31.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=14600, ROE=7%, g=6%, r=10%
Reverse DCF
₩5,110.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 65%
Margin of Safety
₩29,988.94
+486.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=39985.26, 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.