IGIS Value Plus REIT Co., Ltd.

334890 KRX Real Estate Real Estate
KOSPI
₩3,710.00
+1.09%
Delayed · cached 15 min

Fair value analysis

334890
IGIS Value Plus REIT Co., Ltd.
Real EstateReal Estate
₩3,710.00
Close used for this calculation
₩4,470.50Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
42/100
Profitability12/25
Returns5/25
Balance Sheet7/25
Efficiency18/25
Growth13/25
Average
Quality radar
42Prof.12/25Ret.5/25Eff.18/25B.Sht7/25Growth13/25

Consensus fair value

₩4,470.50
Below FV
▲ +20.5% against the close used
Model range ₩286.20 – ₩6,350.99
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₩286.20Fair value₩4,470.50Bull₩6,350.99
FairClose
52-week traded range
52W low ₩3,065.0052W high ₩4,595.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

IGIS Value Plus REIT Co., Ltd. closed at ₩3,710.00, 17.0% below the consensus fair value of ₩4,470.50 drawn from 7 valuation models.

Financial DNA score 42/100 — Average. P/E of 15.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩4,528.20
+22.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩6,350.99
+71.2%
√(22.5 × EPS × BVPS)
EPS=241.6, BVPS=7420
P/E Fair Value
₩4,832.00
+30.2%
EPS × 20x (sector P/E)
EPS=241.6, Sector P/E=20x
Dividend Discount (DDM)
₩1,636.67
-55.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=128.37, r=10%, g=2%
Book Value (P/B)
₩286.20
-92.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=7420, ROE=3.3%, g=3%, r=10%
Reverse DCF
₩3,710.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.6% | Historical: 0%
Margin of Safety
₩3,927.80
+5.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5237.06, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.