INTOPS CO., LTD.
KOSDAQ
₩18,740.00
+1.02%
Delayed · cached 15 min
Fair value analysis
049070
INTOPS CO., LTD.
₩18,740.00
Close used for this calculation
₩18,881.50Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
45/100
Quality radar
Consensus fair value
₩18,881.50
Near FV▲ +0.8% against the close used
Model range ₩3,106.16 – ₩31,318.89
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₩3,106.16Fair value₩18,881.50Bull₩31,318.89
FairClose
52-week traded range
52W low ₩15,650.0052W high ₩19,810.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
INTOPS CO., LTD. closed at ₩18,740.00, 0.7% below the consensus fair value of ₩18,881.50 drawn from 9 valuation models.
Financial DNA score 45/100 — Average. P/E of 18.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩19,184.11
+2.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩31,318.89
+67.1%
√(22.5 × EPS × BVPS)
EPS=1023.56, BVPS=42590.91
Graham Formula
₩11,600.35
-38.1%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩20,471.20
+9.2%
EPS × 20x (sector P/E)
EPS=1023.56, Sector P/E=20x
Peter Lynch (PEG)
₩29,028.16
+54.9%
EPS × Growth% (PEG = 1 is fair)
EPS=1023.56, g=28.4%
Dividend Discount (DDM)
₩3,106.16
-83.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=243.62, r=10%, g=2%
Book Value (P/B)
₩10,349.59
-44.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=42590.91, ROE=2.4%, g=3%, r=10%
Reverse DCF
₩18,740.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6% | Historical: -28.4%
Margin of Safety
₩15,482.73
-17.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=20643.64, 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.