INNOTECH Co.,Ltd
KOSDAQ
₩16,670.00
+5.71%
Delayed · cached 15 min
Fair value analysis
469610
INNOTECH Co.,Ltd
₩16,670.00
Close used for this calculation
₩14,372.03Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
48/100
Quality radar
Consensus fair value
₩14,372.03
Near FV▼ -13.8% against the close used
Model range ₩8,537.70 – ₩18,451.60
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₩8,537.70Fair value₩14,372.03Bull₩18,451.60
FairClose
52-week traded range
52W low ₩10,040.0052W high ₩76,400.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
INNOTECH Co.,Ltd closed at ₩16,670.00, 16.0% above the consensus fair value of ₩14,372.03 drawn from 7 valuation models.
Financial DNA score 48/100 — Average. P/E of 18.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩16,716.37
+0.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩12,032.67
-27.8%
√(22.5 × EPS × BVPS)
EPS=922.58, BVPS=6974.9 · outside Graham range (P/E 18.1, P/B 2.4) — asset-light, treat as a rough floor
P/E Fair Value
₩18,451.60
+10.7%
EPS × 20x (sector P/E)
EPS=922.58, Sector P/E=20x
EV/EBITDA
₩8,537.70
-48.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=8.64B
Book Value (P/B)
₩10,213.24
-38.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=6974.9, ROE=13.3%, g=3%, r=10%
Reverse DCF
₩16,670.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.8% | Historical: 0%
Margin of Safety
₩11,800.16
-29.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=15733.55, 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.