ilShinbiobase Co., Ltd.
KOSDAQ
₩1,127.00
+0.63%
Delayed · cached 15 min
Fair value analysis
068330
ilShinbiobase Co., Ltd.
₩1,127.00
Close used for this calculation
₩1,839.39Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
67/100
Quality radar
Consensus fair value
₩1,839.39
Below FV▲ +63.2% against the close used
Model range ₩1,152.49 – ₩2,281.20
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₩1,152.49Fair value₩1,839.39Bull₩2,281.20
FairClose
52-week traded range
52W low ₩863.0052W high ₩1,127.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
ilShinbiobase Co., Ltd. closed at ₩1,127.00, 38.7% below the consensus fair value of ₩1,839.39 drawn from 7 valuation models.
Financial DNA score 67/100 — Strong. P/E of 10.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩2,281.20
+102.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩1,517.66
+34.7%
√(22.5 × EPS × BVPS)
EPS=109, BVPS=939.17
P/E Fair Value
₩2,180.00
+93.4%
EPS × 20x (sector P/E)
EPS=109, Sector P/E=20x
EV/EBITDA
₩1,196.95
+6.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=5.21B
Book Value (P/B)
₩1,152.49
+2.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=939.17, ROE=11.6%, g=3%, r=10%
Reverse DCF
₩1,127.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.9% | Historical: 0%
Margin of Safety
₩1,494.72
+32.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1992.95, 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.