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₩4,277.67Fair value₩8,413.23Bull₩30,910.67
FairClose
52-week traded range
52W low ₩1,793.0052W high ₩3,120.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
IBKIMYOUNG CO.,LTD. closed at ₩2,450.00, 70.9% below the consensus fair value of ₩8,413.23 drawn from 10 valuation models.
Financial DNA score 85/100 — Exceptional. P/E of 5.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩13,762.39
+461.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩4,277.67
+74.6%
√(22.5 × EPS × BVPS)
EPS=478, BVPS=1701.39
Graham Formula
₩30,910.67
+1,161.7%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=20%, FD=3.3%
P/E Fair Value
₩9,560.00
+290.2%
EPS × 20x (sector P/E)
EPS=478, Sector P/E=20x
Peter Lynch (PEG)
₩14,340.00
+485.3%
EPS × Growth% (PEG = 1 is fair)
EPS=478, g=30%
EV/EBITDA
₩8,072.31
+229.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=19.07B
Dividend Discount (DDM)
₩15,611.40
+537.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=289.1, r=10%, g=8%
Book Value (P/B)
₩9,387.41
+283.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1701.39, ROE=28.1%, g=6%, r=10%
Reverse DCF
₩2,450.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 49.7%
Margin of Safety
₩10,970.76
+347.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=14627.68, 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.