Inzisoft Co., Ltd.
KOSDAQ
₩20,450.00
+0.99%
Delayed · cached 15 min
Fair value analysis
100030
Inzisoft Co., Ltd.
₩20,450.00
Close used for this calculation
₩39,067.09Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
87/100
Quality radar
Consensus fair value
₩39,067.09
Below FV▲ +91.0% against the close used
Model range ₩15,969.80 – ₩166,559.87
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₩15,969.80Fair value₩39,067.09Bull₩166,559.87
FairClose
52-week traded range
52W low ₩16,200.0052W high ₩20,800.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Inzisoft Co., Ltd. closed at ₩20,450.00, 47.7% below the consensus fair value of ₩39,067.09 drawn from 4 valuation models.
Financial DNA score 87/100 — Exceptional. P/E of 2.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩45,849.33
+124.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
EV/EBITDA
₩15,969.80
-21.9%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=2.34B
Dividend Discount (DDM)
₩69,681.33
+240.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1290.39, r=10%, g=8%
Book Value (P/B)
₩166,559.87
+714.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=26907.89, ROE=30.8%, g=6%, r=10%
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.