ICD Co.,Ltd
KOSDAQ
₩4,360.00
-0.57%
Delayed · cached 15 min
Fair value analysis
040910
ICD Co.,Ltd
₩4,360.00
Close used for this calculation
₩5,006.06Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
25/100
Quality radar
Consensus fair value
₩5,006.06
Near FV▲ +14.8% against the close used
Model range ₩1,273.01 – ₩8,089.81
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₩1,273.01Fair value₩5,006.06Bull₩8,089.81
FairClose
52-week traded range
52W low ₩3,720.0052W high ₩4,650.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
ICD Co.,Ltd closed at ₩4,360.00, 12.9% below the consensus fair value of ₩5,006.06 drawn from 3 valuation models.
Financial DNA score 25/100 — Weak.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩8,089.81
+85.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
EV/EBITDA
₩1,565.27
-64.1%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=4.45B
Dividend Discount (DDM)
₩1,273.01
-70.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=99.84, 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.