IDIS Holdings Co., Ltd
KOSDAQ
₩15,160.00
+0.26%
Delayed · cached 15 min
Fair value analysis
054800
IDIS Holdings Co., Ltd
₩15,160.00
Close used for this calculation
₩38,020.60Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
81/100
Quality radar
Consensus fair value
₩38,020.60
Below FV▲ +150.8% against the close used
Model range ₩20,466.00 – ₩94,929.38
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₩20,466.00Fair value₩38,020.60Bull₩94,929.38
FairClose
52-week traded range
52W low ₩14,140.0052W high ₩15,630.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
IDIS Holdings Co., Ltd closed at ₩15,160.00, 60.1% below the consensus fair value of ₩38,020.60 drawn from 4 valuation models.
Financial DNA score 81/100 — Exceptional. P/E of 3.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩40,044.33
+164.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
EV/EBITDA
₩94,929.38
+526.2%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=89.74B
Dividend Discount (DDM)
₩20,466.00
+35.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=379, r=10%, g=8%
Book Value (P/B)
₩47,480.28
+213.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=42111.11, ROE=10.5%, g=6%, r=10%
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.