INNOX Advanced Materials Co., Ltd.
KOSDAQ
₩20,200.00
-1.94%
Delayed · cached 15 min
Fair value analysis
272290
INNOX Advanced Materials Co., Ltd.
₩20,200.00
Close used for this calculation
₩49,503.32Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
61/100
Quality radar
Consensus fair value
₩49,503.32
Below FV▲ +145.1% against the close used
Model range ₩10,908.00 – ₩103,652.27
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₩10,908.00Fair value₩49,503.32Bull₩103,652.27
FairClose
52-week traded range
52W low ₩17,280.0052W high ₩22,850.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
INNOX Advanced Materials Co., Ltd. closed at ₩20,200.00, 59.2% below the consensus fair value of ₩49,503.32 drawn from 10 valuation models.
Financial DNA score 61/100 — Good. P/E of 6.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩58,965.87
+191.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8.4%, r=10%, tg=3%, n=10yr
Graham Number
₩37,988.88
+88.1%
√(22.5 × EPS × BVPS)
EPS=3080, BVPS=20824.74
Graham Formula
₩103,652.27
+413.1%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=8.4%, FD=3.3%
P/E Fair Value
₩61,600.00
+205.0%
EPS × 20x (sector P/E)
EPS=3080, Sector P/E=20x
Peter Lynch (PEG)
₩25,779.60
+27.6%
EPS × Growth% (PEG = 1 is fair)
EPS=3080, g=8.4%
EV/EBITDA
₩48,676.75
+141.0%
(EBITDA × 14.2x − Net Debt) ÷ Shares
EBITDA=81.92B
Dividend Discount (DDM)
₩10,908.00
-46.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=202, r=10%, g=8%
Book Value (P/B)
₩45,554.12
+125.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=20824.74, ROE=14.8%, g=6%, r=10%
Reverse DCF
₩20,200.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -8.4% | Historical: 8.4%
Margin of Safety
₩49,163.82
+143.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=65551.76, 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.