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₩11,658.38Fair value₩15,077.85Bull₩28,200.00
FairClose
52-week traded range
52W low ₩5,690.0052W high ₩7,340.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
INTERFLEX CO., LTD. closed at ₩6,120.00, 59.4% below the consensus fair value of ₩15,077.85 drawn from 7 valuation models.
Financial DNA score 57/100 — Good. P/E of 4.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩26,426.97
+331.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩20,544.60
+235.7%
√(22.5 × EPS × BVPS)
EPS=1410, BVPS=13304.35
P/E Fair Value
₩28,200.00
+360.8%
EPS × 20x (sector P/E)
EPS=1410, Sector P/E=20x
EV/EBITDA
₩11,658.38
+90.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=28.65B
Book Value (P/B)
₩14,444.72
+136.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=13304.35, ROE=10.6%, g=3%, r=10%
Reverse DCF
₩6,120.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 0%
Margin of Safety
₩18,792.89
+207.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=25057.19, 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.