Intelligent Digital Integrated Security Co. Ltd (143160) fair value: what the stock is really worth
As of Sep 23, 2026: fair value of Intelligent Digital Integrated Security Co. Ltd KRW 47,730, price KRW 15,910, upside +200.0%, quality 66 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Intelligent Digital Integrated Security Co. Ltd 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 12,526 KRW – 28,276 KRW · fair‑value band 35,798 KRW – 59,663 KRW · the 15,910 KRW price screens below the 47,730 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. Dashed = 300-day average. As of Sep 24, 2026.
Follow Intelligent Digital Integrated Security Co. in your weekly email
Every Wednesday you see whether Intelligent Digital Integrated Security Co. 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.
Intelligent Digital Integrated Security Co., Ltd., a security company, designs, develops, manufactures, and sells surveillance solutions for a range of commercial and public sector markets worldwide.
Show more
Intelligent Digital Integrated Security Co., Ltd., a security company, designs, develops, manufactures, and sells surveillance solutions for a range of commercial and public sector markets worldwide. It offers network and analog recorders and cameras; and accessories, such as VA in the box, HDMI and VGA encoders, security monitors, external storages, and network and camera accessories. The company's software solutions comprise IDIS center, a video management software; IDIS WEB, a web client solution; IDIS solution suite, a VMS software; and IDIS Mobile, a mobile app for IP surveillance, as well as ANPR/LPR engine, a ANPR/LPR solution. It also provides DirectIP, a video surveillance solution; DirectCX, an analog HD over coax solution; IDIS Deep Learning Engine, an artificial engine designed for security and safety applications, as well as 4K total, compact, and vertical solutions. The company was founded in 1997 and is headquartered in Seongnam-si, South Korea.
Stock analysis
Intelligent Digital Integrated Security Co. Ltd (143160) currently trades at 15,910 KRW, while our model-based Fair Value estimate is 47,730 KRW, implying the stock looks roughly 66.7% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 57,630 KRW per share, and 24 of the 24 models we run sit above the 15,910 KRW price.
Bear case: the Asset-Based group reads lowest at 16,406 KRW, and 0 of the 24 models stay below the price. Evidence for this calculation is low.
Scenario range: 35,798 KRW (bear) to 59,663 KRW (bull), the price of 15,910 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 66/100 (solid quality), in the Industrials sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Intelligent Digital Integrated Security Co. Ltd reported revenue of 328B KRW in FY2025 versus 204B KRW in FY2021, a compound +12.6%/yr. Reported net income was 17.0B KRW in FY2025, compounding −7.4%/yr from FY2021.
Key figures
Market cap 154B KRW (≈ $113M) · P/S ratio 0.46 · Dividend yield 2.5% · Net margin 5.2% · Return on equity 7.0% · Return on assets (EBIT) 4.8% · Operating margin 4.3% · Revenue (TTM) 326B KRW.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 42 out of 100 (low confidence).
What moves the price
The share trades about 21% below its 52-week high and 14% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −20% fair-value upside, at 200%, 143160 screens cheaper than that median.
Fair Value models
Bear 35,798 KRWFair Value 47,730 KRWBull 59,663 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.90/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+4.4%
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.
+6.7%
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.
+16.8%
Start year 2020 (pandemic). Over 10 years: +8.4% a year
Revenue growth 14 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.
+12.3%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 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 5 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.
+12.7%
Earnings growth per share plus dividend.
Earnings per share, growth per year+10.2%
Dividend (yield on the price)2.5%
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.9% → 7%
Growth Forecast
Little optimism in the price
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).
less than -40 %
Yearly growth needed for the next five years to justify today's price.
Compare Intelligent Digital Integrated Security Co. Ltd with another stock
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 · 253 stocks
Beats the industry median on 6/9 measures
Overall it ranks above its industry peers.
Valuation
Quality Score66 · Top 25%
Fair Value upside+200% · Top 25%
Profitability
Return on equity (TTM)7% · Above median
Return on assets3% · Below median
Net margin (TTM)5% · Above median
Operating margin (TTM)4% · Below median
Growth and dividend
Revenue growth−2% · Below median
Dividend yield (TTM)2.5% · Above median
Valuation Multiplesvs Building Products & Equipment 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). "Intelligent Digital Integrated Security Co. Ltd Fair Value". https://www.fairvalue-calculator.com/stock/143160
Frequently asked questions
Is Intelligent Digital Integrated Security Co. Ltd (143160) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 47,730 KRW versus a price of 15,910 KRW, about +200% upside (undervalued).
What is the fair value of 143160?
Our model-based fair value for Intelligent Digital Integrated Security Co. Ltd is 47,730 KRW (as of Sep 24, 2026), built from audited fundamentals. The current price: 15,910 KRW.
What is the quality score of 143160?
Intelligent Digital Integrated Security Co. Ltd has a Quality Score of 66/100. 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 Intelligent Digital Integrated Security Co. Ltd (143160)?
Our model-based price target is the fair value of 47,730 KRW (as of Sep 24, 2026) from 24 valuation models. Cautious scenario 35,798 KRW, optimistic scenario 59,663 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Intelligent Digital Integrated Security Co. Ltd stock forecast for 2026?
Our models put fair value at 47,730 KRW, about +200% upside versus a price of 15,910 KRW (undervalued). Cautious scenario 35,798 KRW, optimistic scenario 59,663 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Intelligent Digital Integrated Security Co. Ltd (143160)?
Intelligent Digital Integrated Security Co. Ltd reported trailing-twelve-month revenue of about 326B KRW (latest available figure, as of Sep 24, 2026).
Does Intelligent Digital Integrated Security Co. Ltd pay a dividend?
Intelligent Digital Integrated Security Co. Ltd currently shows a dividend yield of about 2.51% relative to its recent price (as of Sep 24, 2026).
What growth is priced into Intelligent Digital Integrated Security Co. Ltd (143160)?
For today's price to be fair in a discounted-cash-flow model, Intelligent Digital Integrated Security Co. Ltd would have to grow free cash flow by less than minus 40 % per year for five years (discount rate 11.6 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +16.8 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of 143160 use?
Our models discount Intelligent Digital Integrated Security Co. Ltd at 11.6 %: a base by market capitalisation (micro), damped by beta 0.21, 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 Intelligent Digital Integrated Security Co. Ltd that is less than minus 40 % per year a year over ten years, using the same discount rate (11.6 %) and the same formula as our fair value.
How much growth has Intelligent Digital Integrated Security Co. Ltd (143160) delivered so far?
Over the past 5 years revenue at Intelligent Digital Integrated Security Co. Ltd grew +16.8 % a year. The price currently implies less than minus 40 % 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 Intelligent Digital Integrated Security Co. Ltd (143160) growing?
The median revenue growth in the sector is +8.2 % a year. That is the yardstick for the growth priced into Intelligent Digital Integrated Security Co. Ltd (less than minus 40 % 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 Intelligent Digital Integrated Security Co. Ltd (143160)?
The free-cash-flow yield on the price is 20.04 %: that much free cash flow Intelligent Digital Integrated Security Co. Ltd produces per unit of market value. When it exceeds the discount rate of our models (11.6 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Intelligent Digital Integrated Security Co. Ltd (143160)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Intelligent Digital Integrated Security Co. Ltd it is 47,730 KRW per share (as of Sep 24, 2026), against a price of 15,910 KRW. It is the blended result of 24 valuation models (cash flow, earnings, asset, dividend).
Is Intelligent Digital Integrated Security Co. Ltd stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 143160 trades below its calculated fair value: price 15,910 KRW, fair value 47,730 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 143160?
No. The price is what the market pays today (15,910 KRW); the fair value is what the company's own numbers justify (47,730 KRW). For Intelligent Digital Integrated Security Co. Ltd the two are 31,820 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Intelligent Digital Integrated Security Co. Ltd worth?
The market values Intelligent Digital Integrated Security Co. Ltd at about 154B KRW (market capitalisation, as of Sep 24, 2026). Per share that is 15,910 KRW; our models calculate a fair value of 47,730 KRW per share.
What do the bullish and bearish scenarios say about 143160?
Our models span a range for Intelligent Digital Integrated Security Co. Ltd: cautious scenario 35,798 KRW, base 47,730 KRW, optimistic 59,663 KRW per share (as of Sep 24, 2026, price 15,910 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Intelligent Digital Integrated Security Co. Ltd (143160)?
Balance-sheet figures for Intelligent Digital Integrated Security Co. Ltd (as of Sep 24, 2026): return on equity 7.0%. They feed the Quality Score of 66/100, which measures business quality independently of the share price.
How far is 143160 from its 52-week high?
Intelligent Digital Integrated Security Co. Ltd trades at 15,910 KRW, about 21% below its 52-week high of 20,100 KRW and 14% above the low of 13,910 KRW (as of Sep 23, 2026). Distance from the high says nothing about value: that is what the fair value of 47,730 KRW is for.
Which stocks are comparable to Intelligent Digital Integrated Security Co. Ltd?
From the same area (Industrials) we also value Trane Technologies plc, Johnson Controls International 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 Intelligent Digital Integrated Security Co. Ltd stock attractive at the current price?
The data as of Sep 24, 2026: price 15,910 KRW, calculated fair value 47,730 KRW (+200%), Quality Score 66/100, from 24 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 143160 calculated?
We run Intelligent Digital Integrated Security Co. Ltd through 24 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 47,730 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. Intelligent Digital Integrated Security Co. Ltd 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 Intelligent Digital Integrated Security Co. Ltd (143160)?
The closing price on Sep 23, 2026 was 15,910 KRW. Our model-based fair value is 47,730 KRW, about +200% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Intelligent Digital Integrated Security Co. Ltd right now?
The price is below even our cautious bear case (35,798 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 (66/100) at a price below fair value, the discount is the argument here, not the business quality.
Key figures of Intelligent Digital Integrated Security Co. Ltd
How large is the market capitalisation of Intelligent Digital Integrated Security Co. Ltd (143160)?
The market capitalisation of Intelligent Digital Integrated Security Co. Ltd is 154B KRW (≈ $113M). 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 Intelligent Digital Integrated Security Co. Ltd (143160)?
The price-to-sales ratio of Intelligent Digital Integrated Security Co. Ltd is 0.46 (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 Intelligent Digital Integrated Security Co. Ltd (143160)?
The dividend yield of Intelligent Digital Integrated Security Co. Ltd is 2.5%. 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 Intelligent Digital Integrated Security Co. Ltd (143160)?
The net margin of Intelligent Digital Integrated Security Co. Ltd is 5.2% (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 Intelligent Digital Integrated Security Co. Ltd (143160)?
The return on equity (ROE) of Intelligent Digital Integrated Security Co. Ltd is 7.0% (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 Intelligent Digital Integrated Security Co. Ltd (143160)?
On an EBIT basis the return on assets of Intelligent Digital Integrated Security Co. Ltd is 4.8% (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 Intelligent Digital Integrated Security Co. Ltd (143160)?
The operating margin of Intelligent Digital Integrated Security Co. Ltd is 4.3% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Intelligent Digital Integrated Security Co. Ltd (143160)?
Revenue at Intelligent Digital Integrated Security Co. Ltd is growing −2.3% versus a year earlier (3y avg +6.7%). 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 Intelligent Digital Integrated Security Co. Ltd (143160)?
Earnings per share at Intelligent Digital Integrated Security Co. Ltd are growing −18.7% versus a year earlier. How much earnings per share grew versus a year earlier.
Free · no account needed
Watch Intelligent Digital Integrated Security Co. Ltd in the live analysis
One click puts Intelligent Digital Integrated Security Co. Ltd 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.
