IGLOO SECURITY Inc (067920) fair value: what the stock is really worth
As of Sep 23, 2026: fair value of IGLOO SECURITY Inc KRW 17,580, price KRW 5,860, upside +200.0%, quality 53 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch IGLOO SECURITY Inc for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
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, dashed = 300-day average. As of Sep 24, 2026.
How to read this chart
60‑month range 4,337 KRW – 8,070 KRW · fair‑value band 11,120 KRW – 20,562 KRW · the 5,860 KRW price screens below the 17,580 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 24, 2026.
Follow IGLOO SECURITY in your weekly email
Every Wednesday you see whether IGLOO SECURITY 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.
IGLOO Corporation provides security management solutions and services in Korea.
Show more
IGLOO Corporation provides security management solutions and services in Korea. The company offers SPiDER TM, an integrated security management solution; SPiDER TM on Cloud, a security information and event management solution; SPiDER TM AI Edition, a machine learning based AI system; SPiDER SOAR provides automation functions; SPiDER OT, an OT security management for smart cities, buildings, and factories; and WEBMON, a Web-forgery monitoring solution that detects the forged webpage in real-time, as well as Smart[Guard], provides asset threat management and automated security diagnosis across on-premises, hybrid and multi-cloud environments. It also provides managed security and security consulting, Cloud MSS, cyber threat intelligence, and independent security training program solutions. The company was formerly known as IGLOO SECURITY, Inc. and changed its name to IGLOO Corporation in March 2022. IGLOO Corporation was founded in 1999 and is headquartered in Seoul, South Korea.
Stock analysis
IGLOO SECURITY Inc (067920) currently trades at 5,860 KRW, while our model-based Fair Value estimate is 17,580 KRW, implying the stock looks roughly 66.7% undervalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 38,621 KRW per share, and 9 of the 12 models we run sit above the 5,860 KRW price.
Bear case: the Asset-Based group reads lowest at 4,831 KRW, and 3 of the 12 models stay below the price. Evidence for this calculation is low.
Scenario range: 11,120 KRW (bear) to 20,562 KRW (bull), the price of 5,860 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 53/100 (solid quality), in the Industrials sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
IGLOO SECURITY Inc reported revenue of 143B KRW in FY2025 versus 92.0B KRW in FY2021, a compound +11.7%/yr. Reported net income was −41.1M KRW in FY2025.
Key figures
Market cap 59.4B KRW (≈ $43.7M) · P/S ratio 0.32 · Dividend yield 3.6% · Net margin 0.0% · Return on equity 1.8% · Return on assets (EBIT) 7.4% · Operating margin −8.2% · Revenue (TTM) 159B KRW.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 48 out of 100 (low confidence).
What moves the price
The share trades about 27% below its 52-week high and 26% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −12% fair-value upside, at 200%, 067920 screens cheaper than that median.
Fair Value models
Bear 11,120 KRWFair Value 17,580 KRWBull 20,562 KRW
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model.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.Evidence ⓘEvidence = 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.57/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+28.8%
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.
+11.6%
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.
+11.9%
Start year 2020 (pandemic). Over 10 years: +10.1% a year
Revenue growth 11 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.
+8.8%
’14
’15
’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.
6.0% (2020) → 11.2% (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).
+39.3%
Yearly growth needed for the next five years to justify today's price.
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 +36.5% 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.Security & Protection Services · 115 stocks
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.
Is IGLOO SECURITY Inc (067920) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 17,580 KRW versus a price of 5,860 KRW, about +200% upside (undervalued).
What is the fair value of 067920?
Our model-based fair value for IGLOO SECURITY Inc is 17,580 KRW (as of Sep 24, 2026), built from audited fundamentals. The current price: 5,860 KRW.
What is the quality score of 067920?
IGLOO SECURITY Inc has a Quality Score of 53/100. 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 IGLOO SECURITY Inc (067920)?
Our model-based price target is the fair value of 17,580 KRW (as of Sep 24, 2026) from 12 valuation models. Cautious scenario 11,120 KRW, optimistic scenario 20,562 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the IGLOO SECURITY Inc stock forecast for 2026?
Our models put fair value at 17,580 KRW, about +200% upside versus a price of 5,860 KRW (undervalued). Cautious scenario 11,120 KRW, optimistic scenario 20,562 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of IGLOO SECURITY Inc (067920)?
IGLOO SECURITY Inc reported trailing-twelve-month revenue of about 159B KRW (latest available figure, as of Sep 24, 2026).
Does IGLOO SECURITY Inc pay a dividend?
IGLOO SECURITY Inc currently shows a dividend yield of about 3.58% relative to its recent price (as of Sep 24, 2026).
What growth is priced into IGLOO SECURITY Inc (067920)?
For today's price to be fair in a discounted-cash-flow model, IGLOO SECURITY Inc would have to grow free cash flow by +39.3 % 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 +11.9 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of 067920 use?
Our models discount IGLOO SECURITY Inc at 8.9 %: a base by market capitalisation (nano), damped by beta 0.34, 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 IGLOO SECURITY Inc that is +39.3 % per year a year over ten years, using the same discount rate (8.9 %) and the same formula as our fair value.
How much growth has IGLOO SECURITY Inc (067920) delivered so far?
Over the past 5 years revenue at IGLOO SECURITY Inc grew +11.9 % a year. The price currently implies +39.3 % per year free-cash-flow growth a 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 IGLOO SECURITY Inc (067920) growing?
The median revenue growth in the sector is +8.2 % a year. That is the yardstick for the growth priced into IGLOO SECURITY Inc (+39.3 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of IGLOO SECURITY Inc (067920)?
The free-cash-flow yield on the price is 0.58 %: that much free cash flow IGLOO SECURITY Inc 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 IGLOO SECURITY Inc (067920)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For IGLOO SECURITY Inc it is 17,580 KRW per share (as of Sep 24, 2026), against a price of 5,860 KRW. It is the blended result of 12 valuation models (cash flow, earnings, asset, dividend).
Is IGLOO SECURITY Inc stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 067920 trades below its calculated fair value: price 5,860 KRW, fair value 17,580 KRW, a gap of about +200% (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 067920?
No. The price is what the market pays today (5,860 KRW); the fair value is what the company's own numbers justify (17,580 KRW). For IGLOO SECURITY Inc the two are 11,720 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is IGLOO SECURITY Inc worth?
The market values IGLOO SECURITY Inc at about 59.4B KRW (market capitalisation, as of Sep 24, 2026). Per share that is 5,860 KRW; our models calculate a fair value of 17,580 KRW per share.
What do the bullish and bearish scenarios say about 067920?
Our models span a range for IGLOO SECURITY Inc: cautious scenario 11,120 KRW, base 17,580 KRW, optimistic 20,562 KRW per share (as of Sep 24, 2026, price 5,860 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of IGLOO SECURITY Inc (067920)?
Balance-sheet figures for IGLOO SECURITY Inc (as of Sep 24, 2026): return on equity 1.8%. They feed the Quality Score of 53/100, which measures business quality independently of the share price.
How far is 067920 from its 52-week high?
IGLOO SECURITY Inc trades at 5,860 KRW, about 27% below its 52-week high of 8,070 KRW and 26% above the low of 4,650 KRW (as of Sep 23, 2026). Distance from the high says nothing about value: that is what the fair value of 17,580 KRW is for.
Which stocks are comparable to IGLOO SECURITY Inc?
From the same area (Industrials) we also value Verisure plc, Allegion plc, Zhejiang Dahua Technology Co, MSA Safety Incorporated, 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 IGLOO SECURITY Inc stock attractive at the current price?
The data as of Sep 24, 2026: price 5,860 KRW, calculated fair value 17,580 KRW (+200%), Quality Score 53/100, from 12 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 067920 calculated?
We run IGLOO SECURITY Inc through 12 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of 17,580 KRW, 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 14.0 % above its aggregate fair value. IGLOO SECURITY Inc currently trades 200 % 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 IGLOO SECURITY Inc (067920)?
The closing price on Sep 23, 2026 was 5,860 KRW. Our model-based fair value is 17,580 KRW, about +200% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with IGLOO SECURITY Inc right now?
The price is below even our cautious bear case (11,120 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 (53/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (11,120 KRW to 20,562 KRW) leaves room in how you read the outcome.
Key figures of IGLOO SECURITY Inc
How large is the market capitalisation of IGLOO SECURITY Inc (067920)?
The market capitalisation of IGLOO SECURITY Inc is 59.4B KRW (≈ $43.7M). 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 IGLOO SECURITY Inc (067920)?
The price-to-sales ratio of IGLOO SECURITY Inc is 0.32 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the dividend yield of IGLOO SECURITY Inc (067920)?
The dividend yield of IGLOO SECURITY Inc is 3.6%. Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of IGLOO SECURITY Inc (067920)?
The net margin of IGLOO SECURITY Inc is 0.0% (fiscal year 2025). 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 IGLOO SECURITY Inc (067920)?
The return on equity (ROE) of IGLOO SECURITY Inc is 1.8% (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 IGLOO SECURITY Inc (067920)?
On an EBIT basis the return on assets of IGLOO SECURITY Inc is 7.4% (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 IGLOO SECURITY Inc (067920)?
The operating margin of IGLOO SECURITY Inc is −8.2% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at IGLOO SECURITY Inc (067920)?
Revenue at IGLOO SECURITY Inc is growing +65.8% versus a year earlier (3y avg +11.6%). 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 IGLOO SECURITY Inc (067920)?
Earnings per share at IGLOO SECURITY Inc are growing −21.9% versus a year earlier. How much earnings per share grew versus a year earlier.
Free · no account needed
Watch IGLOO SECURITY Inc in the live analysis
One click puts IGLOO SECURITY Inc on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
