iCRAFTCo.,Ltd.
KOSDAQ
₩5,620.00
+12.63%
Delayed · cached 15 min
Fair value analysis
052460
iCRAFTCo.,Ltd.
₩5,620.00
Close used for this calculation
₩12,737.47Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
74/100
Quality radar
Consensus fair value
₩12,737.47
Below FV▲ +126.6% against the close used
Model range ₩8,510.53 – ₩54,449.33
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₩8,510.53Fair value₩12,737.47Bull₩54,449.33
FairClose
52-week traded range
52W low ₩3,085.0052W high ₩8,010.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
iCRAFTCo.,Ltd. closed at ₩5,620.00, 55.9% below the consensus fair value of ₩12,737.47 drawn from 10 valuation models.
Financial DNA score 74/100 — Strong. P/E of 6.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩9,971.84
+77.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩8,510.53
+51.4%
√(22.5 × EPS × BVPS)
EPS=842, BVPS=3823.13
Graham Formula
₩54,449.33
+868.8%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩16,840.00
+199.6%
EPS × 20x (sector P/E)
EPS=842, Sector P/E=20x
Peter Lynch (PEG)
₩25,260.00
+349.5%
EPS × Growth% (PEG = 1 is fair)
EPS=842, g=30%
EV/EBITDA
₩11,243.52
+100.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=8.01B
Dividend Discount (DDM)
₩10,925.28
+94.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=202.32, r=10%, g=8%
Book Value (P/B)
₩15,120.48
+169.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3823.13, ROE=21.8%, g=6%, r=10%
Reverse DCF
₩5,620.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -8.1% | Historical: 44.2%
Margin of Safety
₩16,832.19
+199.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=22442.93, 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.