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.