Incross Co.,Ltd.
KOSDAQ
₩5,090.00
+0.00%
Delayed · cached 15 min
Fair value analysis
216050
Incross Co.,Ltd.
₩5,090.00
Close used for this calculation
₩13,516.46Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
70/100
Quality radar
Consensus fair value
₩13,516.46
Below FV▲ +165.5% against the close used
Model range ₩4,090.51 – ₩32,422.39
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₩4,090.51Fair value₩13,516.46Bull₩32,422.39
FairClose
52-week traded range
52W low ₩4,575.0052W high ₩7,930.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Incross Co.,Ltd. closed at ₩5,090.00, 62.3% below the consensus fair value of ₩13,516.46 drawn from 10 valuation models.
Financial DNA score 70/100 — Strong. P/E of 5.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩32,422.39
+537.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=4.3%, r=10%, tg=3%, n=10yr
Graham Number
₩15,555.21
+205.6%
√(22.5 × EPS × BVPS)
EPS=993, BVPS=10829.79
Graham Formula
₩22,613.92
+344.3%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=4.3%, FD=3.3%
P/E Fair Value
₩19,860.00
+290.2%
EPS × 20x (sector P/E)
EPS=993, Sector P/E=20x
Peter Lynch (PEG)
₩4,259.97
-16.3%
EPS × Growth% (PEG = 1 is fair)
EPS=993, g=4.3%
EV/EBITDA
₩11,582.14
+127.5%
(EBITDA × 12.1x − Net Debt) ÷ Shares
EBITDA=11.51B
Dividend Discount (DDM)
₩4,090.51
-19.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=223.96, r=10%, g=4.3%
Book Value (P/B)
₩9,350.41
+83.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=10829.79, ROE=9.2%, g=4.3%, r=10%
Reverse DCF
₩5,090.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 4.3%
Margin of Safety
₩16,959.66
+233.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=22612.88, 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.