Inter-M Corporation (017250) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Inter-M Corporation stock KRW 2,921, price KRW 981, upside +197.7%, quality 60 out of 100. Rating: strongly undervalued. Calculated from audited financials with 22 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 868.00 KRW – 1,890 KRW · fair‑value band 2,258 KRW – 3,651 KRW · the 981.00 KRW price screens below the 2,921 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 3, 2026.
Follow Inter-M in your weekly email
Every Wednesday you see whether Inter-M 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.
Inter-M Corporation manufactures and sells sound, video, and communications products in South Korea and internationally. The company offers arm system; and network broadcasting, speakers, table and rack type amplifier, mixer, sound exchanger, source, and other products.
Show moreShow less
It provides transmission solution, such as network and moderator products; conference system; matrix and ETC; and rack cabinet, cable, microphone stand, speaker and rack bracket, black panel, and volume control products.
Its products are used in education, commercial, culture, and exercise industries. Inter-M Corporation was founded in 1983 and is headquartered in Yangju-Si, South Korea.
Stock analysis
Inter-M Corporation (017250) currently trades at 981.00 KRW, while our model-based Fair Value estimate is 2,921 KRW, implying the stock looks roughly 66% undervalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of 5,541 KRW per share, and 20 of the 22 models we run sit above the 981.00 KRW price.
Bear case: the Earnings-Based group reads lowest at 1,712 KRW, and 2 of the 22 models stay below the price. Data coverage for this calculation is low.
Scenario range: 2,258 KRW (bear) to 3,651 KRW (bull), the price of 981.00 KRW sits below 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 60/100 (solid quality), in the Technology sector.
Weak Growth: Revenue growth is weak: less than 2 % a year.
Inter-M Corporation reported revenue of 60.1B KRW in FY2025 versus 50.6B KRW in FY2021, a compound +4.4%/yr. Reported net income was 2.0B KRW in FY2025.
Key figures
Market cap 19.9B KRW (≈ $14.7M) Micro · P/E ratio 5.6 · P/S ratio 0.29 · EPS (TTM) 178.35 KRW · Net margin 5.1% · Return on equity 8.3% · Return on assets (EBIT) −0.7% (5-year average) · Operating margin 9.2%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 40 out of 100 (low confidence).
What moves the price
The share trades about 13% below its 52-week high and 13% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Technology peers we cover trades at 0% fair-value upside, at 198%, 017250 screens cheaper than that median.
Fair Value models
Bear2,258 KRWFair Value 2,921 KRWBull3,651 KRW
Price 981.00 KRW · Upside +197.7%
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 12 months old). Earnings retained since then (178.35 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.40/100
Revenue growth is weak: less than 2 % a year.
Revenue growth 1 year
−0.5%
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.
+0.8%
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.
−1.1%
Start year 2020 (pandemic). Over 10 years: −3.4% a year
Revenue growth 19 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%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 3 years), in KRW ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 3 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Measured in KRW: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
−23.7%
Earnings growth per share plus dividend.
Earnings per share, growth per year−23.7%
Dividend (yield on the price)0.0%
Profit margin 2020 to 2025 ⓘ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.−37% → 7%
⚠ Revenue per share shrinking 7.2%/yr over ~7Y (margins intact) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
Growth Forecast
Little optimism in the price
The price assumes less 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).
−19.6%
The company could shrink this much every year for the next five years and today's price would still be justified.
What forecasts expect
n/a
No analyst forecast available.
After inflation (South Korea: IMF forecast 2.1% a year to 2030, 2.1% from 2016 to 2025) that is about −21.2% 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.Electronics & Computer Distribution · 149 stocks
Beats the industry median on 11/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score60 · Above median
Fair Value upside+197.7% · Top 25%
Profitability
Return on equity (12 months)8.3% · Below median
Return on assets2.3% · Below median
Net margin (12 months)5.1% · Top 25%
Operating margin (12 months)9.2% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)27.4% · Above median
Balance sheet
Debt / equity0.03× · Below median
Valuation Multiplesvs Electronics & Computer Distribution median · lower = cheaper
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). "Inter-M Corporation Fair Value". https://www.fairvalue-calculator.com/stock/017250
Frequently asked questions
Is Inter-M Corporation (017250) overvalued or undervalued?
As of Nov 3, 2026, our model estimates a fair value of 2,921 KRW versus a price of 981.00 KRW, about +198% upside (undervalued).
What is the fair value of 017250?
Our model-based fair value for Inter-M Corporation is 2,921 KRW (as of Nov 3, 2026), built from audited fundamentals. The current price: 981.00 KRW.
What is the quality score of 017250?
Inter-M Corporation has a Quality Score of 60/100. 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 Inter-M Corporation (017250)?
Our model-based price target is the fair value of 2,921 KRW (as of Nov 3, 2026) from 22 valuation models. Cautious scenario 2,258 KRW, optimistic scenario 3,651 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Inter-M Corporation stock forecast for 2026?
Our models put fair value at 2,921 KRW, about +198% upside versus a price of 981.00 KRW (undervalued). Cautious scenario 2,258 KRW, optimistic scenario 3,651 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Inter-M Corporation (017250)?
Inter-M Corporation reported trailing-twelve-month revenue of about 68.7B KRW (latest available figure, as of Nov 3, 2026).
What growth is priced into Inter-M Corporation (017250)?
For today's price to be fair in a discounted-cash-flow model, Inter-M Corporation would have to grow free cash flow by -19.6 % per year for five years (discount rate 8.9 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -1.1 % per year. As of Nov 3, 2026.
What discount rate (WACC) does the fair value of 017250 use?
Our models discount Inter-M Corporation at 8.9 %: a base by market capitalisation (nano), damped by beta 0.35, 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 Inter-M Corporation that is -19.6 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (8.9 %) and the same formula as our fair value.
How much growth has Inter-M Corporation (017250) delivered so far?
Over the past 5 years revenue at Inter-M Corporation grew -1.1 % a year. The price currently implies free-cash-flow growth of -19.6 % 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 Inter-M Corporation (017250) growing?
The median revenue growth in the sector is +4.7 % a year. That is the yardstick for the growth priced into Inter-M Corporation (-19.6 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Inter-M Corporation (017250)?
The free-cash-flow yield on the price is 40.21 %: that much free cash flow Inter-M Corporation produces per unit of market value. When it exceeds the discount rate of our models (8.9 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Inter-M Corporation (017250)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Inter-M Corporation it is 2,921 KRW per share (as of Nov 3, 2026), against a price of 981.00 KRW. It is the blended result of 22 valuation models in 7 families (DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Inter-M Corporation stock overvalued or undervalued in 2026?
As of Nov 3, 2026, 017250 trades below its calculated fair value: price 981.00 KRW, fair value 2,921 KRW, a gap of about +198% (undervalued). 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 017250?
No. The price is what the market pays today (981.00 KRW); the fair value is what the company's own numbers justify (2,921 KRW). For Inter-M Corporation the two are 1,940 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Inter-M Corporation worth?
The market values Inter-M Corporation at about 19.9B KRW (market capitalisation, as of Nov 3, 2026). Per share that is 981.00 KRW; our models calculate a fair value of 2,921 KRW per share.
What do the bullish and bearish scenarios say about 017250?
Our models span a range for Inter-M Corporation: cautious scenario 2,258 KRW, base 2,921 KRW, optimistic 3,651 KRW per share (as of Nov 3, 2026, price 981.00 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 017250?
Inter-M Corporation trades at a price-to-earnings ratio of 5.6 (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 2,921 KRW is built from several models across several years. Median P/E at fiscal year-end, 5 fiscal years (2017 to 2025), reported earnings: 11.1. Other multiples: P/B 0.5, P/S 0.3, EV/EBITDA 1.9.
How solid is the balance sheet of Inter-M Corporation (017250)?
Balance-sheet figures for Inter-M Corporation (as of Nov 3, 2026): return on equity 8.3%, debt of 0.03 per unit of equity. They feed the Quality Score of 60/100, which measures business quality independently of the share price.
How far is 017250 from its 52-week high?
Inter-M Corporation trades at 981.00 KRW, about 13% below its 52-week high of 1,127 KRW and 13% above the low of 868.00 KRW (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 2,921 KRW is for.
Which stocks are comparable to Inter-M Corporation?
From the same area (Technology) we also value TD SYNNEX Corporation, Unisplendour Corporation, Arrow Electronics, Inc, Avnet, Inc, 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 Inter-M Corporation stock attractive at the current price?
The data as of Nov 3, 2026: price 981.00 KRW, calculated fair value 2,921 KRW (+198%), Quality Score 60/100, from 22 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 017250 calculated?
We run Inter-M Corporation through 22 models from 7 families: DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 2,921 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. Inter-M Corporation currently trades 66% below its own fair value, and the market average says nothing about that. 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 Inter-M Corporation (017250)?
The closing price on Nov 6, 2026 was 981.00 KRW. Our model-based fair value is 2,921 KRW, about +198% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Inter-M Corporation right now?
The price is below even our cautious bear case (2,258 KRW). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid quality (60/100) at a price below fair value, the discount is the argument here, not the business quality.
Key figures of Inter-M Corporation
How large is the market capitalisation of Inter-M Corporation (017250)?
The market capitalisation of Inter-M Corporation is 19.9B KRW (≈ $14.7M). 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 Inter-M Corporation (017250)?
The price-to-sales ratio of Inter-M Corporation is 0.29 (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 Inter-M Corporation (017250)?
Earnings per share at Inter-M Corporation are 178.35 KRW (price ÷ EPS = P/E 5.6). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Inter-M Corporation (017250)?
The net margin of Inter-M Corporation is 5.1% (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 Inter-M Corporation (017250)?
The return on equity (ROE) of Inter-M Corporation is 8.3% (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 Inter-M Corporation (017250)?
On an EBIT basis the return on assets of Inter-M Corporation is −0.7% (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 Inter-M Corporation (017250)?
The operating margin of Inter-M Corporation is 9.2% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Inter-M Corporation (017250)?
Revenue at Inter-M Corporation is growing +27.4% versus a year earlier (3y avg +0.8%). 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 Inter-M Corporation (017250)?
Earnings per share at Inter-M Corporation are growing +62.7% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Inter-M Corporation (017250) carry?
The net debt of Inter-M Corporation is 11.5B KRW (fiscal year 2025, ≈ 1.4 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 Inter-M Corporation in the live analysis
One click puts Inter-M Corporation on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 3, 2026