Korea Electric Terminal (025540) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Korea Electric Terminal stock KRW 150,000, price KRW 50,000, upside +200.0%, quality 64 out of 100. Rating: strongly undervalued. Calculated from audited financials with 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 8, 2026.
How to read this chart
60‑month range 43,993 KRW – 96,083 KRW · fair‑value band 112,500 KRW – 187,500 KRW · the 50,000 KRW price screens below the 150,000 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 8, 2026.
Follow Korea Electric Terminal in your weekly email
Every Wednesday you see whether Korea Electric Terminal 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.
Korea Electric Terminal Co., Ltd. manufactures and sells parts for automotive and electronics in South Korea and internationally.
Show moreShow less
It provides automotive connectors, as well as connectors for home appliances, terminals, display, lighting, mobile devices, and rework jig applications; fuse products for protection of wires and devices from over current in vehicles; junction boxes; and electrical parts and modules, such as high voltage connectors and fuses, charge inlet, MSD, PRA/BDU, EPR, and ICB for vehicles.
The company also offers vehicle parts for driver safety, such as airbag sensors, FAKRA and LVDS connectors, board to board connectors, and wire to board connectors.
In addition, it provides cable assemblies for use in high voltage power and lamps; and data transmitting cables for AVN, AVM, BSD systems, and I/O cables used in mobile and display device, such as monitor and TV. The company was founded in 1973 and is headquartered in Incheon, South Korea.
Stock analysis
Korea Electric Terminal (025540) currently trades at 50,000 KRW, while our model-based Fair Value estimate is 150,000 KRW, implying the stock looks roughly 67% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 263,629 KRW per share, and 23 of the 26 models we run sit above the 50,000 KRW price.
Bear case: the Dividend Discount group reads lowest at 36,453 KRW, and 3 of the 26 models stay below the price. Data coverage for this calculation is low.
Scenario range: 112,500 KRW (bear) to 187,500 KRW (bull), the price of 50,000 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 64/100 (solid quality), in the Industrials sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Korea Electric Terminal reported revenue of 1.4T KRW in FY2025 versus 962B KRW in FY2021, a compound +10.7%/yr. Reported net income was 106B KRW in FY2025, compounding +13.9%/yr from FY2021.
Key figures
Market cap 506B KRW (≈ $374M) Small · P/E ratio 4.1 · P/S ratio 0.35 · EPS (TTM) 12,040 KRW · Dividend yield 7.0% · Net margin 8.5% · Return on equity 10.6% · Return on assets (EBIT) 7.9% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 45 out of 100 (low confidence).
What moves the price
The share trades about 45% below its 52-week high and at its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −36% fair-value upside, at 200%, 025540 screens cheaper than that median.
Fair Value models
Bear112,500 KRWFair Value 150,000 KRWBull187,500 KRW
Price 50,000 KRW · Upside +200.0%
Capped: our models arrive at a very high value here. We deliberately show a more cautious Fair Value.
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 (7,324 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.81/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
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.
+7.3%
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.
+12.4%
Start year 2020 (pandemic). Over 10 years: +8.1% a year
Revenue growth 20 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.
+9.6%
’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.
+20.3%
Earnings growth per share plus dividend.
Earnings per share, growth per year+13.3%
Dividend (yield on the price)7.0%
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.10% → 10%
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).
−27.1%
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 −28.6% a year for the price.
Compare Korea Electric Terminal 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.Electrical Equipment & Parts · 564 stocks
Beats the industry median on 12/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score64 · Top 25%
Fair Value upside+200.0% · Top 25%
Profitability
Return on equity (12 months)10.6% · Above median
Return on assets6.8% · Above median
Net margin (12 months)8.5% · Above median
Operating margin (12 months)4.5% · Below median
Growth and dividend
Revenue growth (quarter YoY)3.9% · Below median
Dividend yield (12 months)7.0% · Top 25%
Balance sheet
Debt / equity0.01× · Below median
Valuation Multiplesvs Electrical Equipment & Parts 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). "Korea Electric Terminal Fair Value". https://www.fairvalue-calculator.com/stock/025540
Frequently asked questions
Is Korea Electric Terminal (025540) overvalued or undervalued?
As of Nov 8, 2026, our model estimates a fair value of 150,000 KRW versus a price of 50,000 KRW, about +200% upside (undervalued).
What is the fair value of 025540?
Our model-based fair value for Korea Electric Terminal is 150,000 KRW (as of Nov 8, 2026), built from audited fundamentals. The current price: 50,000 KRW.
What is the quality score of 025540?
Korea Electric Terminal has a Quality Score of 64/100. 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 Korea Electric Terminal (025540)?
Our model-based price target is the fair value of 150,000 KRW (as of Nov 8, 2026) from 26 valuation models. Cautious scenario 112,500 KRW, optimistic scenario 187,500 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Korea Electric Terminal stock forecast for 2026?
Our models put fair value at 150,000 KRW, about +200% upside versus a price of 50,000 KRW (undervalued). Cautious scenario 112,500 KRW, optimistic scenario 187,500 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Korea Electric Terminal (025540)?
Korea Electric Terminal reported trailing-twelve-month revenue of about 1.4T KRW (latest available figure, as of Nov 8, 2026).
Does Korea Electric Terminal pay a dividend?
Korea Electric Terminal currently shows a dividend yield of 7.00% relative to its recent price (as of Nov 8, 2026).
How much is the dividend of Korea Electric Terminal (025540) and when is the ex-dividend date?
Korea Electric Terminal pays a dividend of 3,500 KRW per share a year, a dividend yield of 7.0%. The last ex-dividend date was Aug 28, 2026. A dividend has been paid every year since at least 1997. The payout ratio is 29.1% of earnings. Free cash flow covers the dividend 4.41 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 Korea Electric Terminal (025540)?
For today's price to be fair in a discounted-cash-flow model, Korea Electric Terminal would have to grow free cash flow by -27.1 % per year for five years (discount rate 10.6 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +12.5 % per year. As of Nov 8, 2026.
What discount rate (WACC) does the fair value of 025540 use?
Our models discount Korea Electric Terminal at 10.6 %: a base by market capitalisation (small), damped by beta 0.64, 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 Korea Electric Terminal that is -27.1 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (10.6 %) and the same formula as our fair value.
How much growth has Korea Electric Terminal (025540) delivered so far?
Over the past 5 years revenue at Korea Electric Terminal grew +12.5 % a year. The price currently implies free-cash-flow growth of -27.1 % 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 Korea Electric Terminal (025540) growing?
The median revenue growth in the sector is +7.8 % a year. That is the yardstick for the growth priced into Korea Electric Terminal (-27.1 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Korea Electric Terminal (025540)?
The free-cash-flow yield on the price is 30.87 %: that much free cash flow Korea Electric Terminal produces per unit of market value. When it exceeds the discount rate of our models (10.6 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Korea Electric Terminal (025540)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Korea Electric Terminal it is 150,000 KRW per share (as of Nov 8, 2026), against a price of 50,000 KRW. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Korea Electric Terminal stock overvalued or undervalued in 2026?
As of Nov 8, 2026, 025540 trades below its calculated fair value: price 50,000 KRW, fair value 150,000 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 025540?
No. The price is what the market pays today (50,000 KRW); the fair value is what the company's own numbers justify (150,000 KRW). For Korea Electric Terminal the two are 100,000 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Korea Electric Terminal worth?
The market values Korea Electric Terminal at about 506B KRW (market capitalisation, as of Nov 8, 2026). Per share that is 50,000 KRW; our models calculate a fair value of 150,000 KRW per share.
What do the bullish and bearish scenarios say about 025540?
Our models span a range for Korea Electric Terminal: cautious scenario 112,500 KRW, base 150,000 KRW, optimistic 187,500 KRW per share (as of Nov 8, 2026, price 50,000 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 025540?
Korea Electric Terminal trades at a price-to-earnings ratio of 4.1 (as of Nov 8, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 150,000 KRW is built from several models across several years. Median P/E at fiscal year-end, 9 fiscal years (2017 to 2025), reported earnings: 11.0. Other multiples: P/B 0.4, P/S 0.4, EV/EBITDA 1.6.
How solid is the balance sheet of Korea Electric Terminal (025540)?
Balance-sheet figures for Korea Electric Terminal (as of Nov 8, 2026): return on equity 10.6%, debt of 0.01 per unit of equity. They feed the Quality Score of 64/100, which measures business quality independently of the share price.
How far is 025540 from its 52-week high?
Korea Electric Terminal trades at 50,000 KRW, about 45% below its 52-week high of 91,400 KRW and at the low of 50,000 KRW (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 150,000 KRW is for.
Which stocks are comparable to Korea Electric Terminal?
From the same area (Industrials) we also value Contemporary Amperex Technology Co, ABB Ltd, Vertiv Holdings, Delta Electronics (Thailand) Public 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 Korea Electric Terminal stock attractive at the current price?
The data as of Nov 8, 2026: price 50,000 KRW, calculated fair value 150,000 KRW (+200%), Quality Score 64/100, from 26 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 025540 calculated?
We run Korea Electric Terminal through 26 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 150,000 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. Korea Electric Terminal currently trades 67% 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 Korea Electric Terminal (025540)?
The closing price on Nov 6, 2026 was 50,000 KRW. Our model-based fair value is 150,000 KRW, about +200% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Korea Electric Terminal right now?
The price is below even our cautious bear case (112,500 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 (64/100) at a price below fair value, the discount is the argument here, not the business quality.
Key figures of Korea Electric Terminal
How large is the market capitalisation of Korea Electric Terminal (025540)?
The market capitalisation of Korea Electric Terminal is 506B KRW (≈ $374M). 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 Korea Electric Terminal (025540)?
The price-to-sales ratio of Korea Electric Terminal is 0.35 (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 Korea Electric Terminal (025540)?
Earnings per share at Korea Electric Terminal are 12,040 KRW (price ÷ EPS = P/E 4.1). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Korea Electric Terminal (025540)?
The dividend yield of Korea Electric Terminal is 7.0% (payout 29.1%). 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 Korea Electric Terminal (025540)?
The net margin of Korea Electric Terminal is 8.5% (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 Korea Electric Terminal (025540)?
The return on equity (ROE) of Korea Electric Terminal is 10.6% (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 Korea Electric Terminal (025540)?
On an EBIT basis the return on assets of Korea Electric Terminal is 7.9% (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 Korea Electric Terminal (025540)?
The operating margin of Korea Electric Terminal is 4.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Korea Electric Terminal (025540)?
Revenue at Korea Electric Terminal is growing +3.9% versus a year earlier (3y avg +7.3%). 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 Korea Electric Terminal (025540)?
Earnings per share at Korea Electric Terminal are growing +43.6% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Korea Electric Terminal (025540) carry?
The net debt of Korea Electric Terminal is 48.0B KRW (fiscal year 2023, ≈ 0.3 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 Korea Electric Terminal in the live analysis
One click puts Korea Electric Terminal on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 8, 2026