INTEROJO CO. LTD.
KOSDAQ
₩14,530.00
+0.90%
Delayed · cached 15 min
Fair value analysis
119610
INTEROJO CO. LTD.
₩14,530.00
Close used for this calculation
₩18,237.02Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
56/100
Quality radar
Consensus fair value
₩18,237.02
Below FV▲ +25.5% against the close used
Model range ₩4,994.72 – ₩27,102.00
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₩4,994.72Fair value₩18,237.02Bull₩27,102.00
FairClose
52-week traded range
52W low ₩12,760.0052W high ₩15,290.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
INTEROJO CO. LTD. closed at ₩14,530.00, 20.3% below the consensus fair value of ₩18,237.02 drawn from 10 valuation models.
Financial DNA score 56/100 — Good. P/E of 14.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩27,102.00
+86.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩17,791.89
+22.4%
√(22.5 × EPS × BVPS)
EPS=1007, BVPS=13971.15
Graham Formula
₩11,412.67
-21.5%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩20,140.00
+38.6%
EPS × 20x (sector P/E)
EPS=1007, Sector P/E=20x
Peter Lynch (PEG)
₩4,994.72
-65.6%
EPS × Growth% (PEG = 1 is fair)
EPS=1007, g=5%
EV/EBITDA
₩13,255.67
-8.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=19.48B
Dividend Discount (DDM)
₩7,521.45
-48.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=589.92, r=10%, g=2%
Book Value (P/B)
₩10,458.41
-28.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=13971.15, ROE=8.2%, g=3%, r=10%
Reverse DCF
₩14,530.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.7% | Historical: -5%
Margin of Safety
₩14,333.73
-1.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=19111.64, 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.