I&C Technology Co., Ltd.

052860 KRX Technology Technology
KOSDAQ
₩7,010.00
-2.09%
Delayed · cached 15 min

Fair value analysis

052860
I&C Technology Co., Ltd.
Technology›Technology
₩7,010.00
Close used for this calculation
₩5,751.13Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
43/100
Profitability10/25
Returns8/25
Balance Sheet19/25
Efficiency6/25
Growth1/25
Average
Quality radar
43Prof.10/25Ret.8/25Eff.6/25B.Sht19/25Growth1/25

Consensus fair value

₩5,751.13
Above FV
▼ -18.0% against the close used
Model range ₩1,323.51 – ₩10,180.53
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₩1,323.51Fair value₩5,751.13Bull₩10,180.53
FairClose
52-week traded range
52W low ₩3,575.0052W high ₩7,210.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading above the consensus fair value

I&C Technology Co., Ltd. closed at ₩7,010.00, 21.9% above the consensus fair value of ₩5,751.13 drawn from 9 valuation models.

Financial DNA score 43/100 — Average. P/E of 25.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩10,180.53
+45.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩3,675.92
-47.6%
√(22.5 × EPS × BVPS)
EPS=281, BVPS=2137.2 · outside Graham range (P/E 25, P/B 3.3) — asset-light, treat as a rough floor
Graham Formula
₩3,184.67
-54.6%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩5,620.00
-19.8%
EPS × 20x (sector P/E)
EPS=281, Sector P/E=20x
Peter Lynch (PEG)
₩1,323.51
-81.1%
EPS × Growth% (PEG = 1 is fair)
EPS=281, g=4.7%
EV/EBITDA
₩2,391.73
-65.9%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=4.84B
Book Value (P/B)
₩3,034.82
-56.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2137.2, ROE=12.9%, g=3%, r=10%
Reverse DCF
₩7,010.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 10.1% | Historical: -4.7%
Margin of Safety
₩4,248.96
-39.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5665.28, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.