ISC Co., LTD.

095340 KRX Consumer Discretionary Consumer Discretionary
KOSDAQ
₩190,200.00
-0.21%
Delayed · cached 15 min

Fair value analysis

095340
ISC Co., LTD.
Consumer Discretionary›Consumer Discretionary
₩190,200.00
Close used for this calculation
₩68,110.30Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
59/100
Profitability25/25
Returns5/25
Balance Sheet23/25
Efficiency6/25
Growth12/25
Good
Quality radar
59Prof.25/25Ret.5/25Eff.6/25B.Sht23/25Growth12/25

Consensus fair value

₩68,110.30
Above FV
▼ -64.2% against the close used
Model range ₩29,251.45 – ₩177,380.67
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₩29,251.45Fair value₩68,110.30Bull₩177,380.67
FairClose
52-week traded range
52W low ₩106,500.0052W high ₩190,600.00

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

Valuation summary

Trading above the consensus fair value

ISC Co., LTD. closed at ₩190,200.00, 179.3% above the consensus fair value of ₩68,110.30 drawn from 9 valuation models.

Financial DNA score 59/100 — Good. P/E of 69.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩34,827.02
-81.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩40,238.37
-78.8%
√(22.5 × EPS × BVPS)
EPS=2743, BVPS=26234.48 · outside Graham range (P/E 69.3, P/B 7.3) — asset-light, treat as a rough floor
Graham Formula
₩177,380.67
-6.7%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩54,860.00
-71.2%
EPS × 20x (sector P/E)
EPS=2743, Sector P/E=20x
Peter Lynch (PEG)
₩82,290.00
-56.7%
EPS × Growth% (PEG = 1 is fair)
EPS=2743, g=30%
EV/EBITDA
₩52,625.64
-72.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=60.05B
Book Value (P/B)
₩29,251.45
-84.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=26234.48, ROE=10.5%, g=6%, r=10%
Reverse DCF
₩190,200.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 24% | Historical: 61.5%
Margin of Safety
₩57,619.89
-69.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=76826.52, 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.