Ottogi (007310) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Ottogi stock KRW 413,499, price KRW 319,500, upside +29.4%, quality 54 out of 100. Rating: undervalued. Calculated from audited financials with 24 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 5, 2026.
How to read this chart
60‑month range 295,000 KRW – 501,824 KRW · fair‑value band 323,086 KRW – 522,648 KRW · the 319,500 KRW price screens below the 413,499 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 5, 2026.
Follow Ottogi in your weekly email
Every Wednesday you see whether Ottogi 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.
The company was formerly known as Ottogi Corporation and changed its name to Otoki Corporation in March 2025. The company was founded in 1969 and is headquartered in Anyang-si, South Korea.
Stock analysis
Ottogi (007310) currently trades at 319,500 KRW, while our model-based Fair Value estimate is 413,499 KRW, implying the stock looks roughly 23% undervalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 646,559 KRW per share, and 18 of the 24 models we run sit above the 319,500 KRW price.
Bear case: the Dividend Discount group reads lowest at 135,991 KRW, and 6 of the 24 models stay below the price. Data coverage for this calculation is high.
Scenario range: 323,086 KRW (bear) to 522,648 KRW (bull), the price of 319,500 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 54/100 (solid quality), in the Consumer Defensive sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Ottogi reported revenue of 3.7T KRW in FY2025 versus 2.7T KRW in FY2021, a compound +7.6%/yr. Reported net income was 69.2B KRW in FY2025, compounding −14.5%/yr from FY2021.
Key figures
Market cap 1.1T KRW (≈ $812M) Small · P/E ratio 15.5 · P/S ratio 0.29 · EPS (TTM) 21,227 KRW · Dividend yield 2.8% · Net margin 2.0% · Return on equity 3.3% · Return on assets (EBIT) 6.0% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 30 out of 100 (low confidence).
What moves the price
The share trades about 21% below its 52-week high and 8% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Defensive peers we cover trades at −1% fair-value upside, at 29%, 007310 screens cheaper than that median.
Fair Value models
Bear323,086 KRWFair Value 413,499 KRWBull522,648 KRW
Price 319,500 KRW · Upside +29.4%
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 (10,485 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.60/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+3.8%
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.
+4.9%
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.
+7.2%
Start year 2020 (pandemic). Over 10 years: +6.9% 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.
+7.3%
’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. Basis: EBIT basis. 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.
+3.8%
Earnings growth per share plus dividend.
Earnings per share, growth per year+1.0%
Dividend (yield on the price)2.8%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.−8.4% vs −6.8%, steady
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.8% → 5%
Pace: the 5-year rate starts in 2020 (pandemic)
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).
+25.7%
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 +23.2% 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.Packaged Foods · 625 stocks
Beats the industry median on 6/14 measures
A mixed picture versus its industry peers.
Valuation
Quality Score54 · Below median
Fair Value upside+29.4% · Above median
Profitability
Return on equity (12 months)3.3% · Below median
Return on assets1.9% · Below median
Net margin (12 months)2.0% · Below median
Operating margin (12 months)4.8% · Below median
Growth and dividend
Revenue growth (quarter YoY)4.6% · Below median
Dividend yield (12 months)2.8% · Above median
Balance sheet
Debt / equity0.09× · Above median
Valuation Multiplesvs Packaged Foods 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). "Ottogi Fair Value". https://www.fairvalue-calculator.com/stock/007310
Frequently asked questions
Is Ottogi (007310) overvalued or undervalued?
As of Nov 5, 2026, our model estimates a fair value of 413,499 KRW versus a price of 319,500 KRW, about +29% upside (undervalued).
What is the fair value of 007310?
Our model-based fair value for Ottogi is 413,499 KRW (as of Nov 5, 2026), built from audited fundamentals. The current price: 319,500 KRW.
What is the quality score of 007310?
Ottogi has a Quality Score of 54/100. 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 Ottogi (007310)?
Our model-based price target is the fair value of 413,499 KRW (as of Nov 5, 2026) from 24 valuation models. Cautious scenario 323,086 KRW, optimistic scenario 522,648 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Ottogi stock forecast for 2026?
Our models put fair value at 413,499 KRW, about +29% upside versus a price of 319,500 KRW (undervalued). Cautious scenario 323,086 KRW, optimistic scenario 522,648 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Ottogi (007310)?
Ottogi reported trailing-twelve-month revenue of about 3.8T KRW (latest available figure, as of Nov 5, 2026).
Does Ottogi pay a dividend?
Ottogi currently shows a dividend yield of 2.82% relative to its recent price (as of Nov 5, 2026).
How much is the dividend of Ottogi (007310) and when is the ex-dividend date?
Ottogi pays a dividend of 9,000 KRW per share a year, a dividend yield of 2.8%. The last ex-dividend date was Mar 26, 2026. The payout ratio is 42.4% of earnings. Free cash flow covers the dividend 1.09 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into Ottogi (007310)?
For today's price to be fair in a discounted-cash-flow model, Ottogi would have to grow free cash flow by +25.7 % per year for five years (discount rate 10.2 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +7.2 % per year. As of Nov 5, 2026.
What discount rate (WACC) does the fair value of 007310 use?
Our models discount Ottogi at 10.2 %: a base by market capitalisation (small), damped by beta 0.13, 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 Ottogi that is +25.7 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (10.2 %) and the same formula as our fair value.
How much growth has Ottogi (007310) delivered so far?
Over the past 5 years revenue at Ottogi grew +7.2 % a year. The price currently implies free-cash-flow growth of +25.7 % 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 Ottogi (007310) growing?
The median revenue growth in the sector is +3.6 % a year. That is the yardstick for the growth priced into Ottogi (+25.7 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Ottogi (007310)?
The free-cash-flow yield on the price is 3.07 %: that much free cash flow Ottogi produces per unit of market value. When it exceeds the discount rate of our models (10.2 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Ottogi (007310)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Ottogi it is 413,499 KRW per share (as of Nov 5, 2026), against a price of 319,500 KRW. It is the blended result of 24 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Ottogi stock overvalued or undervalued in 2026?
As of Nov 5, 2026, 007310 trades below its calculated fair value: price 319,500 KRW, fair value 413,499 KRW, a gap of about +29% (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 007310?
No. The price is what the market pays today (319,500 KRW); the fair value is what the company's own numbers justify (413,499 KRW). For Ottogi the two are 93,999 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Ottogi worth?
The market values Ottogi at about 1.1T KRW (market capitalisation, as of Nov 5, 2026). Per share that is 319,500 KRW; our models calculate a fair value of 413,499 KRW per share.
What do the bullish and bearish scenarios say about 007310?
Our models span a range for Ottogi: cautious scenario 323,086 KRW, base 413,499 KRW, optimistic 522,648 KRW per share (as of Nov 5, 2026, price 319,500 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 007310?
Ottogi trades at a price-to-earnings ratio of 15.5 (as of Nov 5, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 413,499 KRW is built from several models across several years. Median P/E at fiscal year-end, 10 fiscal years (2016 to 2025), reported earnings: 15.8. Other multiples: P/B 0.5, P/S 0.3, EV/EBITDA 2.4.
How solid is the balance sheet of Ottogi (007310)?
Balance-sheet figures for Ottogi (as of Nov 5, 2026): return on equity 3.3%, debt of 0.09 per unit of equity. They feed the Quality Score of 54/100, which measures business quality independently of the share price.
How far is 007310 from its 52-week high?
Ottogi trades at 319,500 KRW, about 21% below its 52-week high of 403,455 KRW and 8% above the low of 295,000 KRW (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 413,499 KRW is for.
Which stocks are comparable to Ottogi?
From the same area (Consumer Defensive) we also value Nestlé S.A, Danone S.A, Foshan Haitian Flavouring and Food Company, The Kraft Heinz Company, 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 Ottogi stock attractive at the current price?
The data as of Nov 5, 2026: price 319,500 KRW, calculated fair value 413,499 KRW (+29%), Quality Score 54/100, 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 007310 calculated?
We run Ottogi through 24 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 413,499 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. Ottogi currently trades 23% 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 Ottogi (007310)?
The closing price on Nov 6, 2026 was 319,500 KRW. Our model-based fair value is 413,499 KRW, about +29% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Ottogi right now?
Solid quality (54/100) at a price below fair value, the discount is the argument here, not the business quality. The price sits below our cautious bear case: the market assumes less than even our pessimistic scenario. The data supports the verdict: every model runs on fully documented inputs.
Key figures of Ottogi
How large is the market capitalisation of Ottogi (007310)?
The market capitalisation of Ottogi is 1.1T KRW (≈ $812M). 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 Ottogi (007310)?
The price-to-sales ratio of Ottogi 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 Ottogi (007310)?
Earnings per share at Ottogi are 21,227 KRW (price ÷ EPS = P/E 15.5). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Ottogi (007310)?
The dividend yield of Ottogi is 2.8% (payout 42.4%). 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 Ottogi (007310)?
The net margin of Ottogi is 2.0% (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 Ottogi (007310)?
The return on equity (ROE) of Ottogi is 3.3% (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 Ottogi (007310)?
On an EBIT basis the return on assets of Ottogi is 6.0% (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 Ottogi (007310)?
The operating margin of Ottogi is 4.8% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Ottogi (007310)?
Revenue at Ottogi is growing +4.6% versus a year earlier (3y avg +4.9%). 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 Ottogi (007310)?
Earnings per share at Ottogi are growing +3.8% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Ottogi (007310) carry?
The net debt of Ottogi is 377B KRW (fiscal year 2025, ≈ 11.2 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 Ottogi in the live analysis
One click puts Ottogi on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 5, 2026