IMT Co., Ltd.
KOSDAQ
₩7,980.00
-2.92%
Delayed · cached 15 min
Fair value analysis
451220
IMT Co., Ltd.
₩7,980.00
Close used for this calculation
₩2,453.35Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
9/100
Quality radar
Consensus fair value
₩2,453.35
Above FV▼ -69.3% against the close used
Model range ₩83.82 – ₩3,303.61
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₩83.82Fair value₩2,453.35Bull₩3,303.61
FairClose
52-week traded range
52W low ₩6,890.0052W high ₩18,190.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
IMT Co., Ltd. closed at ₩7,980.00, 225.3% above the consensus fair value of ₩2,453.35 drawn from 6 valuation models.
Financial DNA score 9/100 — Weak. P/E of 64.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩2,324.07
-70.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩3,303.61
-58.6%
√(22.5 × EPS × BVPS)
EPS=124, BVPS=3911.76 · outside Graham range (P/E 64.4, P/B 2) — asset-light, treat as a rough floor
P/E Fair Value
₩2,480.00
-68.9%
EPS × 20x (sector P/E)
EPS=124, Sector P/E=20x
Book Value (P/B)
₩83.82
-98.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3911.76, ROE=3.2%, g=3%, r=10%
Reverse DCF
₩7,980.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 23% | Historical: 0%
Margin of Safety
₩2,026.92
-74.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2702.56, 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.