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₩2,159.44Fair value₩7,345.59Bull₩10,220.00
FairClose
52-week traded range
52W low ₩3,605.0052W high ₩9,630.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
INNOAX CO.,LTD closed at ₩6,150.00, 16.3% below the consensus fair value of ₩7,345.59 drawn from 8 valuation models.
Financial DNA score 57/100 — Good. P/E of 12.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩9,577.44
+55.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩8,814.92
+43.3%
√(22.5 × EPS × BVPS)
EPS=511, BVPS=6758.24
P/E Fair Value
₩10,220.00
+66.2%
EPS × 20x (sector P/E)
EPS=511, Sector P/E=20x
EV/EBITDA
₩2,159.44
-64.9%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.09B
Dividend Discount (DDM)
₩2,979.67
-51.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=233.7, r=10%, g=2%
Book Value (P/B)
₩4,412.17
-28.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=6758.24, ROE=7.6%, g=3%, r=10%
Reverse DCF
₩6,150.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.3% | Historical: 0%
Margin of Safety
₩7,153.09
+16.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=9537.45, 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.