Galaxia SM Inc (011420) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of Galaxia SM Inc stock KRW 2,295, price KRW 1,099, upside +108.9%, quality 61 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 4, 2026.
How to read this chart
60‑month range 1,090 KRW – 4,085 KRW · fair‑value band 1,722 KRW – 2,876 KRW · the 1,099 KRW price screens below the 2,295 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 4, 2026.
Follow Galaxia SM in your weekly email
Every Wednesday you see whether Galaxia SM 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.
Galaxia SM, Inc. provides sports and entertainment-related services in South Korea and internationally. The company operates through Premium Fitness and Sports Service segments.
Show moreShow less
It distributes fitness equipment of the Technogym brand; provides sports management, player management, disabled sports, leisure, and advertising services; and engages in sports marketing projects, including sports competitions, sponsorships, merchandising, and international conferences.
The company also owns TV broadcasting rights; and operates leisure facilities, such as golf driving ranges, fitness centers, and saunas. Galaxia SM, Inc. was founded in 1975 and is headquartered in Seoul, South Korea.
Stock analysis
Galaxia SM Inc (011420) currently trades at 1,099 KRW, while our model-based Fair Value estimate is 2,295 KRW, implying the stock looks roughly 52% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 2,376 KRW per share, and 21 of the 22 models we run sit above the 1,099 KRW price.
Bear case: the Asset-Based group reads lowest at 795.14 KRW, and 1 of the 22 models stay below the price. Data coverage for this calculation is low.
Scenario range: 1,722 KRW (bear) to 2,876 KRW (bull), the price of 1,099 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 61/100 (solid quality), in the Communication Services sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Galaxia SM Inc reported revenue of 40.3B KRW in FY2025 versus 28.9B KRW in FY2021, a compound +8.7%/yr. Reported net income was 3.7B KRW in FY2025, compounding +0.3%/yr from FY2021.
Key figures
Market cap 30.3B KRW (≈ $22.4M) Micro · P/S ratio 1.11 · EPS (TTM) −41.15 KRW · Net margin −4.8% · Return on equity −4.7% · Return on assets (EBIT) 6.1% (5-year average) · Operating margin 15.9% · Revenue (TTM) 28.7B KRW.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 41 out of 100 (low confidence).
What moves the price
The share trades about 49% below its 52-week high and 1% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Communication Services peers we cover trades at 6% fair-value upside, at 109%, 011420 screens cheaper than that median.
Fair Value models
Bear1,722 KRWFair Value 2,295 KRWBull2,876 KRW
Price 1,099 KRW · Upside +108.9%
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.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.82/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+24.2%
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.
+10.3%
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.
+15.6%
Start year 2020 (pandemic). Over 10 years: −4.3% a year
Revenue growth 25 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.
−2.7%
’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.
+9.8%
Earnings growth per share plus dividend.
Earnings per share, growth per year+9.8%
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.7% → 10%
⚠ Revenue per share shrinking 1.7%/yr over ~7Y (margin trend unclear) ⓘ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).
−4.9%
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 −6.9% 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.Broadcasting · 62 stocks
Beats the industry median on 9/11 measures
Overall it ranks above its industry peers.
Valuation
Quality Score61 · Top 25%
Fair Value upside+108.9% · Top 25%
Profitability
Return on assets4.5% · Top 25%
Net margin (12 months)9.2% · Top 25%
Operating margin (12 months)15.9% · Above median
Growth and dividend
Revenue growth (quarter YoY)5.8% · Above median
Balance sheet
Debt / equity0.01× · Lowest 25%
Valuation Multiplesvs Broadcasting median · lower = cheaper
P/B0.42× · Cheapest 25%
P/S (12 months)1.05× · Pricier than median
Price / free cash flow (fiscal year)6.4× · Cheaper than median
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). "Galaxia SM Inc Fair Value". https://www.fairvalue-calculator.com/stock/011420
Frequently asked questions
Is Galaxia SM Inc (011420) overvalued or undervalued?
As of Nov 4, 2026, our model estimates a fair value of 2,295 KRW versus a price of 1,099 KRW, about +109% upside (undervalued).
What is the fair value of 011420?
Our model-based fair value for Galaxia SM Inc is 2,295 KRW (as of Nov 4, 2026), built from audited fundamentals. The current price: 1,099 KRW.
What is the quality score of 011420?
Galaxia SM Inc has a Quality Score of 61/100. 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 Galaxia SM Inc (011420)?
Our model-based price target is the fair value of 2,295 KRW (as of Nov 4, 2026) from 22 valuation models. Cautious scenario 1,722 KRW, optimistic scenario 2,876 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Galaxia SM Inc stock forecast for 2026?
Our models put fair value at 2,295 KRW, about +109% upside versus a price of 1,099 KRW (undervalued). Cautious scenario 1,722 KRW, optimistic scenario 2,876 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Galaxia SM Inc (011420)?
Galaxia SM Inc reported trailing-twelve-month revenue of about 28.7B KRW (latest available figure, as of Nov 4, 2026).
What growth is priced into Galaxia SM Inc (011420)?
For today's price to be fair in a discounted-cash-flow model, Galaxia SM Inc would have to grow free cash flow by -4.9 % per year for five years (discount rate 10.9 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +15.6 % per year. As of Nov 4, 2026.
What discount rate (WACC) does the fair value of 011420 use?
Our models discount Galaxia SM Inc at 10.9 %: a base by market capitalisation (nano), damped by beta 1.31, 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 Galaxia SM Inc that is -4.9 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (10.9 %) and the same formula as our fair value.
How much growth has Galaxia SM Inc (011420) delivered so far?
Over the past 5 years revenue at Galaxia SM Inc grew +15.6 % a year. The price currently implies free-cash-flow growth of -4.9 % 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 Galaxia SM Inc (011420) growing?
The median revenue growth in the sector is +3.8 % a year. That is the yardstick for the growth priced into Galaxia SM Inc (-4.9 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Galaxia SM Inc (011420)?
The free-cash-flow yield on the price is 15.64 %: that much free cash flow Galaxia SM Inc produces per unit of market value. When it exceeds the discount rate of our models (10.9 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Galaxia SM Inc (011420)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Galaxia SM Inc it is 2,295 KRW per share (as of Nov 4, 2026), against a price of 1,099 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 Galaxia SM Inc stock overvalued or undervalued in 2026?
As of Nov 4, 2026, 011420 trades below its calculated fair value: price 1,099 KRW, fair value 2,295 KRW, a gap of about +109% (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 011420?
No. The price is what the market pays today (1,099 KRW); the fair value is what the company's own numbers justify (2,295 KRW). For Galaxia SM Inc the two are 1,196 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Galaxia SM Inc worth?
The market values Galaxia SM Inc at about 30.3B KRW (market capitalisation, as of Nov 4, 2026). Per share that is 1,099 KRW; our models calculate a fair value of 2,295 KRW per share.
What do the bullish and bearish scenarios say about 011420?
Our models span a range for Galaxia SM Inc: cautious scenario 1,722 KRW, base 2,295 KRW, optimistic 2,876 KRW per share (as of Nov 4, 2026, price 1,099 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Galaxia SM Inc (011420)?
Balance-sheet figures for Galaxia SM Inc (as of Nov 4, 2026): return on equity −4.7%, debt of 0.01 per unit of equity. They feed the Quality Score of 61/100, which measures business quality independently of the share price.
How far is 011420 from its 52-week high?
Galaxia SM Inc trades at 1,099 KRW, about 49% below its 52-week high of 2,165 KRW and 1% above the low of 1,090 KRW (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of 2,295 KRW is for.
Which stocks are comparable to Galaxia SM Inc?
From the same area (Communication Services) we also value Nexstar Media Group, Sun TV Network Limited, Jiangsu Broadcasting Cable Information Network Corporation, SES 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 Galaxia SM Inc stock attractive at the current price?
The data as of Nov 4, 2026: price 1,099 KRW, calculated fair value 2,295 KRW (+109%), Quality Score 61/100, 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 011420 calculated?
We run Galaxia SM Inc 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 2,295 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. Galaxia SM Inc currently trades 52% 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 Galaxia SM Inc (011420)?
The closing price on Nov 9, 2026 was 1,099 KRW. Our model-based fair value is 2,295 KRW, about +109% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Galaxia SM Inc right now?
The price is below even our cautious bear case (1,722 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 (61/100) at a price below fair value, the discount is the argument here, not the business quality.
Key figures of Galaxia SM Inc
How large is the market capitalisation of Galaxia SM Inc (011420)?
The market capitalisation of Galaxia SM Inc is 30.3B KRW (≈ $22.4M). 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 Galaxia SM Inc (011420)?
The price-to-sales ratio of Galaxia SM Inc is 1.11 (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 Galaxia SM Inc (011420)?
Earnings per share at Galaxia SM Inc are −41.15 KRW. Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Galaxia SM Inc (011420)?
The net margin of Galaxia SM Inc is −4.8% (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 Galaxia SM Inc (011420)?
The return on equity (ROE) of Galaxia SM Inc is −4.7% (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 Galaxia SM Inc (011420)?
On an EBIT basis the return on assets of Galaxia SM Inc is 6.1% (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 Galaxia SM Inc (011420)?
The operating margin of Galaxia SM Inc is 15.9% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Galaxia SM Inc (011420)?
Revenue at Galaxia SM Inc is growing +5.8% versus a year earlier (3y avg +10.3%). 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 Galaxia SM Inc (011420)?
Earnings per share at Galaxia SM Inc are growing +41.9% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Galaxia SM Inc (011420) carry?
The net debt of Galaxia SM Inc is 16.2B KRW (fiscal year 2022, ≈ 3.4 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 Galaxia SM Inc in the live analysis
One click puts Galaxia SM Inc on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 4, 2026