INNOXCorporation

088390 KRX Industrials Industrials
KOSDAQ
₩8,010.00
-0.74%
Delayed · cached 15 min

Fair value analysis

088390
INNOXCorporation
IndustrialsIndustrials
₩8,010.00
Close used for this calculation
₩28,139.66Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
55/100
Profitability22/25
Returns11/25
Balance Sheet4/25
Efficiency18/25
Growth20/25
Good
Quality radar
55Prof.22/25Ret.11/25Eff.18/25B.Sht4/25Growth20/25

Consensus fair value

₩28,139.66
Below FV
▲ +251.3% against the close used
Model range ₩996.50 – ₩53,157.57
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₩996.50Fair value₩28,139.66Bull₩53,157.57
FairClose
52-week traded range
52W low ₩5,820.0052W high ₩8,320.00

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

Valuation summary

Trading below the consensus fair value

INNOXCorporation closed at ₩8,010.00, 71.5% below the consensus fair value of ₩28,139.66 drawn from 9 valuation models.

Financial DNA score 55/100 — Good. P/E of 3.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩46,275.32
+477.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩32,168.72
+301.6%
√(22.5 × EPS × BVPS)
EPS=2469, BVPS=18627.91
Graham Formula
₩27,982.00
+249.3%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩49,380.00
+516.5%
EPS × 20x (sector P/E)
EPS=2469, Sector P/E=20x
Peter Lynch (PEG)
₩53,157.57
+563.6%
EPS × Growth% (PEG = 1 is fair)
EPS=2469, g=21.5%
EV/EBITDA
₩996.50
-87.6%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=6.53B
Book Value (P/B)
₩27,223.36
+239.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=18627.91, ROE=13.2%, g=3%, r=10%
Reverse DCF
₩8,010.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: -21.5%
Margin of Safety
₩29,213.63
+264.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=38951.51, 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.