iMarketKorea Inc.

122900 KRX Consumer Discretionary Consumer Discretionary
KOSPI
₩8,160.00
-0.49%
Delayed · cached 15 min

Fair value analysis

122900
iMarketKorea Inc.
Consumer Discretionary›Consumer Discretionary
₩8,160.00
Close used for this calculation
₩10,175.72Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
47/100
Profitability9/25
Returns8/25
Balance Sheet7/25
Efficiency23/25
Growth14/25
Average
Quality radar
47Prof.9/25Ret.8/25Eff.23/25B.Sht7/25Growth14/25

Consensus fair value

₩10,175.72
Below FV
▲ +24.7% against the close used
Model range ₩1,565.10 – ₩13,320.00
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₩1,565.10Fair value₩10,175.72Bull₩13,320.00
FairClose
52-week traded range
52W low ₩7,050.0052W high ₩8,350.00

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

Valuation summary

Trading below the consensus fair value

iMarketKorea Inc. closed at ₩8,160.00, 19.8% below the consensus fair value of ₩10,175.72 drawn from 10 valuation models.

Financial DNA score 47/100 — Average. P/E of 12.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩9,880.00
+21.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=2.4%, r=10%, tg=3%, n=10yr
Graham Number
₩13,312.17
+63.1%
√(22.5 × EPS × BVPS)
EPS=666, BVPS=11826.09
Graham Formula
₩11,721.60
+43.6%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=2.4%, FD=3.3%
P/E Fair Value
₩13,320.00
+63.2%
EPS × 20x (sector P/E)
EPS=666, Sector P/E=20x
Peter Lynch (PEG)
₩1,565.10
-80.8%
EPS × Growth% (PEG = 1 is fair)
EPS=666, g=2.4%
EV/EBITDA
₩8,680.55
+6.4%
(EBITDA × 11.2x − Net Debt) ÷ Shares
EBITDA=36.2B
Dividend Discount (DDM)
₩6,222.88
-23.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=465.12, r=10%, g=2.4%
Book Value (P/B)
₩4,493.91
-44.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=11826.09, ROE=5.7%, g=3%, r=10%
Reverse DCF
₩8,160.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.5% | Historical: 2.4%
Margin of Safety
₩9,043.83
+10.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=12058.44, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.