ILJIN POWER CO., LTD.

094820 KRX Construction Construction
KOSDAQ
₩12,480.00
+0.81%
Delayed · cached 15 min

Fair value analysis

094820
ILJIN POWER CO., LTD.
ConstructionConstruction
₩12,480.00
Close used for this calculation
₩24,564.19Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
63/100
Profitability13/25
Returns14/25
Balance Sheet13/25
Efficiency23/25
Growth14/25
Good
Quality radar
63Prof.13/25Ret.14/25Eff.23/25B.Sht13/25Growth14/25

Consensus fair value

₩24,564.19
Below FV
▲ +96.8% against the close used
Model range ₩11,037.50 – ₩43,600.00
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₩11,037.50Fair value₩24,564.19Bull₩43,600.00
FairClose
52-week traded range
52W low ₩9,430.0052W high ₩13,070.00

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

Valuation summary

Trading below the consensus fair value

ILJIN POWER CO., LTD. closed at ₩12,480.00, 49.2% below the consensus fair value of ₩24,564.19 drawn from 10 valuation models.

Financial DNA score 63/100 — Good. P/E of 10.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩30,618.03
+145.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8.8%, r=10%, tg=3%, n=10yr
Graham Number
₩16,559.55
+32.7%
√(22.5 × EPS × BVPS)
EPS=1250, BVPS=9750
Graham Formula
₩43,600.00
+249.4%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=8.8%, FD=3.3%
P/E Fair Value
₩25,000.00
+100.3%
EPS × 20x (sector P/E)
EPS=1250, Sector P/E=20x
Peter Lynch (PEG)
₩11,037.50
-11.6%
EPS × Growth% (PEG = 1 is fair)
EPS=1250, g=8.8%
EV/EBITDA
₩21,881.90
+75.3%
(EBITDA × 14.4x − Net Debt) ÷ Shares
EBITDA=24.12B
Dividend Discount (DDM)
₩18,869.76
+51.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=349.44, r=10%, g=8%
Book Value (P/B)
₩16,575.00
+32.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=9750, ROE=12.8%, g=6%, r=10%
Reverse DCF
₩12,480.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.3% | Historical: 8.8%
Margin of Safety
₩21,708.30
+73.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=28944.4, 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.