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₩881.79Fair value₩4,011.07Bull₩5,723.64
FairClose
52-week traded range
52W low ₩2,700.0052W high ₩7,150.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
Inspien, Inc. closed at ₩3,640.00, 9.3% below the consensus fair value of ₩4,011.07 drawn from 8 valuation models.
Financial DNA score 47/100 — Average. P/E of 13.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩4,948.03
+35.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩5,723.64
+57.2%
√(22.5 × EPS × BVPS)
EPS=264, BVPS=5515.15
P/E Fair Value
₩5,280.00
+45.1%
EPS × 20x (sector P/E)
EPS=264, Sector P/E=20x
EV/EBITDA
₩2,354.83
-35.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=2.55B
Dividend Discount (DDM)
₩881.79
-75.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=69.16, r=10%, g=2%
Book Value (P/B)
₩1,402.42
-61.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=5515.15, ROE=4.8%, g=3%, r=10%
Reverse DCF
₩3,640.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.1% | Historical: 0%
Margin of Safety
₩3,987.92
+9.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5317.22, 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.