INTERGIS CO., LTD

129260 KRX Industrials Industrials
KOSPI
₩1,913.00
+0.10%
Delayed · cached 15 min

Fair value analysis

129260
INTERGIS CO., LTD
IndustrialsIndustrials
₩1,913.00
Close used for this calculation
₩3,401.92Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
60/100
Profitability8/25
Returns13/25
Balance Sheet14/25
Efficiency25/25
Growth16/25
Good
Quality radar
60Prof.8/25Ret.13/25Eff.25/25B.Sht14/25Growth16/25

Consensus fair value

₩3,401.92
Below FV
▲ +77.8% against the close used
Model range ₩546.57 – ₩9,122.25
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₩546.57Fair value₩3,401.92Bull₩9,122.25
FairClose
52-week traded range
52W low ₩1,815.0052W high ₩2,780.00

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

Valuation summary

Trading below the consensus fair value

INTERGIS CO., LTD closed at ₩1,913.00, 43.8% below the consensus fair value of ₩3,401.92 drawn from 10 valuation models.

Financial DNA score 60/100 — Good. P/E of 5.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩1,083.16
-43.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩9,122.25
+376.9%
√(22.5 × EPS × BVPS)
EPS=348, BVPS=10627.78
Graham Formula
₩3,944.00
+106.2%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩6,960.00
+263.8%
EPS × 20x (sector P/E)
EPS=348, Sector P/E=20x
Peter Lynch (PEG)
₩2,300.28
+20.2%
EPS × Growth% (PEG = 1 is fair)
EPS=348, g=6.6%
EV/EBITDA
₩3,813.78
+99.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=19.76B
Dividend Discount (DDM)
₩951.24
-50.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=74.61, r=10%, g=2%
Book Value (P/B)
₩546.57
-71.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=10627.78, ROE=3.4%, g=3%, r=10%
Reverse DCF
₩1,913.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: -6.6%
Margin of Safety
₩3,958.01
+106.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5277.35, 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.