Inticube Co., Ltd.
KOSDAQ
₩2,020.00
-4.04%
Delayed · cached 15 min
Fair value analysis
070590
Inticube Co., Ltd.
₩2,020.00
Close used for this calculation
₩2,082.05Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
42/100
Quality radar
Consensus fair value
₩2,082.05
Near FV▲ +3.1% against the close used
Model range ₩21.44 – ₩3,750.67
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₩21.44Fair value₩2,082.05Bull₩3,750.67
FairClose
52-week traded range
52W low ₩1,627.0052W high ₩2,120.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
Inticube Co., Ltd. closed at ₩2,020.00, 3.0% below the consensus fair value of ₩2,082.05 drawn from 9 valuation models.
Financial DNA score 42/100 — Average. P/E of 34.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩2,500.37
+23.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩1,115.10
-44.8%
√(22.5 × EPS × BVPS)
EPS=58, BVPS=952.83 · outside Graham range (P/E 34.8, P/B 2.1) — asset-light, treat as a rough floor
Graham Formula
₩3,750.67
+85.7%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩1,160.00
-42.6%
EPS × 20x (sector P/E)
EPS=58, Sector P/E=20x
Peter Lynch (PEG)
₩1,740.00
-13.9%
EPS × Growth% (PEG = 1 is fair)
EPS=58, g=30%
EV/EBITDA
₩2,753.14
+36.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=2.36B
Book Value (P/B)
₩21.44
-98.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=952.83, ROE=6.1%, g=6%, r=10%
Reverse DCF
₩2,020.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 14.6% | Historical: 54.6%
Margin of Safety
₩1,598.65
-20.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2131.54, 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.