iFamilySC Co,. Ltd.
KOSDAQ
₩8,670.00
+0.81%
Delayed · cached 15 min
Fair value analysis
114840
iFamilySC Co,. Ltd.
₩8,670.00
Close used for this calculation
₩20,559.76Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
65/100
Quality radar
Consensus fair value
₩20,559.76
Below FV▲ +137.1% against the close used
Model range ₩13,271.06 – ₩25,460.00
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₩13,271.06Fair value₩20,559.76Bull₩25,460.00
FairClose
52-week traded range
52W low ₩7,190.0052W high ₩23,700.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
iFamilySC Co,. Ltd. closed at ₩8,670.00, 57.8% below the consensus fair value of ₩20,559.76 drawn from 7 valuation models.
Financial DNA score 65/100 — Strong. P/E of 6.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩23,859.25
+175.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩13,271.06
+53.1%
√(22.5 × EPS × BVPS)
EPS=1273, BVPS=6148.94
P/E Fair Value
₩25,460.00
+193.7%
EPS × 20x (sector P/E)
EPS=1273, Sector P/E=20x
EV/EBITDA
₩15,231.48
+75.7%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=27.13B
Book Value (P/B)
₩15,732.49
+81.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=6148.94, ROE=20.9%, g=3%, r=10%
Reverse DCF
₩8,670.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -7.8% | Historical: 0%
Margin of Safety
₩15,647.58
+80.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=20863.44, 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.