IDP Corp., Ltd.
KOSDAQ
₩5,320.00
-0.37%
Delayed · cached 15 min
Fair value analysis
332370
IDP Corp., Ltd.
₩5,320.00
Close used for this calculation
₩15,074.37Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
91/100
Quality radar
Consensus fair value
₩15,074.37
Below FV▲ +183.4% against the close used
Model range ₩9,221.69 – ₩55,419.33
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₩9,221.69Fair value₩15,074.37Bull₩55,419.33
FairClose
52-week traded range
52W low ₩4,380.0052W high ₩5,710.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
IDP Corp., Ltd. closed at ₩5,320.00, 64.7% below the consensus fair value of ₩15,074.37 drawn from 10 valuation models.
Financial DNA score 91/100 — Exceptional. P/E of 6.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩14,829.15
+178.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩10,559.51
+98.5%
√(22.5 × EPS × BVPS)
EPS=857, BVPS=5782.61
Graham Formula
₩55,419.33
+941.7%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩17,140.00
+222.2%
EPS × 20x (sector P/E)
EPS=857, Sector P/E=20x
Peter Lynch (PEG)
₩25,710.00
+383.3%
EPS × Growth% (PEG = 1 is fair)
EPS=857, g=30%
EV/EBITDA
₩16,265.58
+205.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=10.88B
Dividend Discount (DDM)
₩9,221.69
+73.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=170.77, r=10%, g=8%
Book Value (P/B)
₩12,924.13
+142.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=5782.61, ROE=14.9%, g=6%, r=10%
Reverse DCF
₩5,320.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -9.2% | Historical: 44.8%
Margin of Safety
₩18,365.25
+245.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=24487, 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.