INTELLIGENT DIGITAL INTEGRATED SECURITY CO., LTD.
KOSDAQ
₩16,030.00
-0.25%
Delayed · cached 15 min
Fair value analysis
143160
INTELLIGENT DIGITAL INTEGRATED SECURITY CO., LTD.
₩16,030.00
Close used for this calculation
₩35,036.22Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
71/100
Quality radar
Consensus fair value
₩35,036.22
Below FV▲ +118.6% against the close used
Model range ₩7,336.81 – ₩112,843.33
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₩7,336.81Fair value₩35,036.22Bull₩112,843.33
FairClose
52-week traded range
52W low ₩15,170.0052W high ₩16,330.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
INTELLIGENT DIGITAL INTEGRATED SECURITY CO., LTD. closed at ₩16,030.00, 54.2% below the consensus fair value of ₩35,036.22 drawn from 10 valuation models.
Financial DNA score 71/100 — Strong. P/E of 9.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩47,007.46
+193.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩31,117.10
+94.1%
√(22.5 × EPS × BVPS)
EPS=1745, BVPS=24661.54
Graham Formula
₩112,843.33
+604.0%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩34,900.00
+117.7%
EPS × 20x (sector P/E)
EPS=1745, Sector P/E=20x
Peter Lynch (PEG)
₩52,350.00
+226.6%
EPS × Growth% (PEG = 1 is fair)
EPS=1745, g=30%
EV/EBITDA
₩25,266.27
+57.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=21.24B
Dividend Discount (DDM)
₩19,043.64
+18.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=352.66, r=10%, g=8%
Book Value (P/B)
₩7,336.81
-54.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=24661.54, ROE=7.2%, g=6%, r=10%
Reverse DCF
₩16,030.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.5% | Historical: 51.7%
Margin of Safety
₩42,350.23
+164.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=56466.97, 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.