INNOCEAN WORLDWIDE INC.
KOSPI
₩18,470.00
-0.38%
Delayed · cached 15 min
Fair value analysis
214320
INNOCEAN WORLDWIDE INC.
₩18,470.00
Close used for this calculation
₩33,961.51Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
62/100
Quality radar
Consensus fair value
₩33,961.51
Below FV▲ +83.9% against the close used
Model range ₩5,482.66 – ₩75,301.10
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₩5,482.66Fair value₩33,961.51Bull₩75,301.10
FairClose
52-week traded range
52W low ₩16,760.0052W high ₩21,750.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
INNOCEAN WORLDWIDE INC. closed at ₩18,470.00, 45.6% below the consensus fair value of ₩33,961.51 drawn from 10 valuation models.
Financial DNA score 62/100 — Good. P/E of 8.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩75,301.10
+307.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=2.4%, r=10%, tg=3%, n=10yr
Graham Number
₩37,170.37
+101.2%
√(22.5 × EPS × BVPS)
EPS=2294, BVPS=26768.12
Graham Formula
₩40,619.09
+119.9%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=2.4%, FD=3.3%
P/E Fair Value
₩45,880.00
+148.4%
EPS × 20x (sector P/E)
EPS=2294, Sector P/E=20x
Peter Lynch (PEG)
₩5,482.66
-70.3%
EPS × Growth% (PEG = 1 is fair)
EPS=2294, g=2.4%
EV/EBITDA
₩36,189.83
+95.9%
(EBITDA × 11.2x − Net Debt) ÷ Shares
EBITDA=162.8B
Dividend Discount (DDM)
₩14,413.44
-22.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1071.26, r=10%, g=2.4%
Book Value (P/B)
₩21,490.97
+16.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=26768.12, ROE=8.6%, g=3%, r=10%
Reverse DCF
₩18,470.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5.4% | Historical: 2.4%
Margin of Safety
₩37,306.98
+102.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=49742.64, 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.