Ilshinstone (007110) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of Ilshinstone stock KRW 1,312, price KRW 2,065, that is 36.5% below the price, quality 51 out of 100. Rating: strongly overvalued. Calculated from audited financials with 14 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 3, 2026.
How to read this chart
60‑month range 1,995 KRW – 15,625 KRW · fair‑value band 1,251 KRW – 1,365 KRW · the 2,065 KRW price screens above the 1,312 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 3, 2026.
Follow Ilshinstone in your weekly email
Every Wednesday you see whether Ilshinstone is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Ilshinstone. Co.,Ltd. produces and sells building materials in South Korea and internationally. It offers limestone, marble, sandstone, Pocheon stone, cork, fila, granite, basalt, travertine, and other products, as well as dump and showroom leases. The company also exports its products.
Show moreShow less
The company was formerly known as Ilshin Stone Craft Co., Ltd. and changed its name to Ilshinstone. Co.,Ltd. Ilshinstone. Co.,Ltd. was founded in 1971 and is headquartered in Seoul, South Korea.
Stock analysis
Ilshinstone (007110) currently trades at 2,065 KRW, while our model-based Fair Value estimate is 1,312 KRW, 36% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of 2,788 KRW per share, and 6 of the 14 models we run sit above the 2,065 KRW price.
Bear case: the Multiples group reads lowest at 732.88 KRW, and 8 of the 14 models stay below the price. Data coverage for this calculation is medium.
Scenario range: 1,251 KRW (bear) to 1,365 KRW (bull), the price of 2,065 KRW sits above it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 51/100 (solid quality), in the Industrials sector.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
Ilshinstone reported revenue of 54.5B KRW in FY2025 versus 74.7B KRW in FY2021, a compound −7.6%/yr. Reported net income was −686M KRW in FY2025.
Key figures
Market cap 36.4B KRW (≈ $26.9M) Micro · P/E ratio 27.5 · P/S ratio 0.39 · EPS (TTM) 91.65 KRW · Net margin 1.8% · Return on equity 2.5% · Return on assets (EBIT) 2.7% (5-year average) · Operating margin 1.8%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 29 out of 100 (medium confidence).
What moves the price
The share trades about 78% below its 52-week high and 4% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −31% fair-value upside, at −36%, 007110 screens richer than that median.
Fair Value models
Bear1,251 KRWFair Value 1,312 KRWBull1,365 KRW
Price 2,065 KRW · Downside -36.5%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (78.59 KRW per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.25/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−30.8%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−26.6%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−1.5%
Start year 2020 (pandemic)
Revenue growth 16 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+0.5%
’11
’12
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
Profit margin (trend) ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.
2.8% (2020) → 1.2% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+30.5%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
Calculated on free cash flow for fiscal year 2025. Over the last twelve months it was negative, so the figure above is uncertain.
After inflation (South Korea: IMF forecast 2.1% a year to 2030, 2.1% from 2016 to 2025) that is about +27.9% a year for the price.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Building Products & Equipment · 255 stocks
Beats the industry median on 5/13 measures
Overall it trails its industry peers.
Valuation
Quality Score51 · Below median
Fair Value upside−34.2% · Below median
Profitability
Return on equity (12 months)2.5% · Below median
Return on assets−0.8% · Bottom 25%
Net margin (12 months)1.8% · Below median
Operating margin (12 months)1.8% · Below median
Growth and dividend
Revenue growth (quarter YoY)−13.0% · Bottom 25%
Balance sheet
Debt / equity0.01× · Lowest 25%
Valuation Multiplesvs Building Products & Equipment median · lower = cheaper
P/E (12 months)27.5× · Pricier than median
P/B0.53× · Cheapest 25%
P/S (12 months)0.39× · Cheapest 25%
Price / free cash flow (fiscal year)12.6× · Cheaper than median
EV/EBITDA3.6× · Cheapest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 15
FUTURE (revenue growth)0· sector 24
PAST (return on equity)10· sector 24
HEALTH (low debt)100· sector 95
DIVIDEND (yield)0· sector 44
VALUE 0: the price sits above our fair-value range.
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Ilshinstone Fair Value". https://www.fairvalue-calculator.com/stock/007110
Frequently asked questions
Is Ilshinstone (007110) overvalued or undervalued?
As of Nov 3, 2026, our model estimates a fair value of 1,312 KRW versus a price of 2,065 KRW, about 36% lower (overvalued).
What is the fair value of 007110?
Our model-based fair value for Ilshinstone is 1,312 KRW (as of Nov 3, 2026), built from audited fundamentals. The current price: 2,065 KRW.
What is the quality score of 007110?
Ilshinstone has a Quality Score of 51/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Ilshinstone (007110)?
Our model-based price target is the fair value of 1,312 KRW (as of Nov 3, 2026) from 14 valuation models. Cautious scenario 1,251 KRW, optimistic scenario 1,365 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Ilshinstone stock forecast for 2026?
Our models put fair value at 1,312 KRW, about 36% lower versus a price of 2,065 KRW (overvalued). Cautious scenario 1,251 KRW, optimistic scenario 1,365 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Ilshinstone (007110)?
Ilshinstone reported trailing-twelve-month revenue of about 78.7B KRW (latest available figure, as of Nov 3, 2026).
What growth is priced into Ilshinstone (007110)?
For today's price to be fair in a discounted-cash-flow model, Ilshinstone would have to grow free cash flow by +30.5 % per year for five years (discount rate 9.2 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -1.5 % per year. Calculated on free cash flow for fiscal year 2025. Over the last twelve months it was negative, so the figure above is uncertain. As of Nov 3, 2026.
What discount rate (WACC) does the fair value of 007110 use?
Our models discount Ilshinstone at 9.2 %: a base by market capitalisation (nano), damped by beta 0.62, country premium for South Korea. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Ilshinstone that is +30.5 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (9.2 %) and the same formula as our fair value.
How much growth has Ilshinstone (007110) delivered so far?
Over the past 5 years revenue at Ilshinstone grew -1.5 % a year. The price currently implies free-cash-flow growth of +30.5 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Ilshinstone (007110) growing?
The median revenue growth in the sector is +7.8 % a year. That is the yardstick for the growth priced into Ilshinstone (+30.5 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Ilshinstone (007110)?
The free-cash-flow yield on the price is 1.53 % in the last fiscal year (free cash flow was negative over the last twelve months): that much free cash flow Ilshinstone produces per unit of market value. When it exceeds the discount rate of our models (9.2 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Ilshinstone (007110)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Ilshinstone it is 1,312 KRW per share (as of Nov 3, 2026), against a price of 2,065 KRW. It is the blended result of 14 valuation models in 6 families (DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit).
Is Ilshinstone stock overvalued or undervalued in 2026?
As of Nov 3, 2026, 007110 trades above its calculated fair value: price 2,065 KRW, fair value 1,312 KRW, a gap of about −36% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 007110?
No. The price is what the market pays today (2,065 KRW); the fair value is what the company's own numbers justify (1,312 KRW). For Ilshinstone the two are 753.20 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Ilshinstone worth?
The market values Ilshinstone at about 36.4B KRW (market capitalisation, as of Nov 3, 2026). Per share that is 2,065 KRW; our models calculate a fair value of 1,312 KRW per share.
What do the bullish and bearish scenarios say about 007110?
Our models span a range for Ilshinstone: cautious scenario 1,251 KRW, base 1,312 KRW, optimistic 1,365 KRW per share (as of Nov 3, 2026, price 2,065 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 007110?
Ilshinstone trades at a price-to-earnings ratio of 27.5 (as of Nov 3, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 1,312 KRW is built from several models across several years. Other multiples: P/B 0.5, P/S 0.4, EV/EBITDA 3.6.
How solid is the balance sheet of Ilshinstone (007110)?
Balance-sheet figures for Ilshinstone (as of Nov 3, 2026): return on equity 2.5%, debt of 0.01 per unit of equity. They feed the Quality Score of 51/100, which measures business quality independently of the share price.
How far is 007110 from its 52-week high?
Ilshinstone trades at 2,065 KRW, about 78% below its 52-week high of 9,485 KRW and 4% above the low of 1,995 KRW (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of 1,312 KRW is for.
Which stocks are comparable to Ilshinstone?
From the same area (Industrials) we also value Johnson Controls International plc, Trane Technologies plc, Carrier Global Corporation, Compagnie de Saint-Gobain S.A, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Ilshinstone stock attractive at the current price?
The data as of Nov 3, 2026: price 2,065 KRW, calculated fair value 1,312 KRW (−36%), Quality Score 51/100, from 14 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 007110 calculated?
We run Ilshinstone through 14 models from 6 families: DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit. Every model gets the same audited fundamentals; the fair value of 1,312 KRW builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.3% above its aggregate fair value. Ilshinstone itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Ilshinstone (007110)?
The closing price on Nov 9, 2026 was 2,065 KRW. Our model-based fair value is 1,312 KRW, about 36% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Ilshinstone right now?
The price sits above even our optimistic bull case (1,365 KRW). The favourable scenario is already priced in. Solid but not exceptional quality (51/100) and above fair value, neither a clear bargain nor a standout compounder. The models converge in a tight band (1,251 KRW to 1,365 KRW), unusually little disagreement for a valuation.
Key figures of Ilshinstone
How large is the market capitalisation of Ilshinstone (007110)?
The market capitalisation of Ilshinstone is 36.4B KRW (≈ $26.9M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Ilshinstone (007110)?
The price-to-sales ratio of Ilshinstone is 0.39 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Ilshinstone (007110)?
Earnings per share at Ilshinstone are 91.65 KRW (price ÷ EPS = P/E 27.5). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Ilshinstone (007110)?
The net margin of Ilshinstone is 1.8% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Ilshinstone (007110)?
The return on equity (ROE) of Ilshinstone is 2.5% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Ilshinstone (007110)?
On an EBIT basis the return on assets of Ilshinstone is 2.7% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Ilshinstone (007110)?
The operating margin of Ilshinstone is 1.8% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Ilshinstone (007110)?
Revenue at Ilshinstone is growing −13.0% versus a year earlier (3y avg −26.6%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Ilshinstone (007110)?
Earnings per share at Ilshinstone are growing +2.4% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Ilshinstone (007110) carry?
The net debt of Ilshinstone is 222M KRW (fiscal year 2025, ≈ 0.1 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Ilshinstone in the live analysis
One click puts Ilshinstone on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Some data
Nov 3, 2026