PARADISE LTD (034230) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of PARADISE LTD stock KRW 25,550, price KRW 9,650, upside +164.8%, quality 51 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 5, 2026.
How to read this chart
60‑month range 8,799 KRW – 23,430 KRW · fair‑value band 13,537 KRW – 35,510 KRW · the 9,650 KRW price screens below the 25,550 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 5, 2026.
Follow PARADISE in your weekly email
Every Wednesday you see whether PARADISE 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.
Paradise Co., Ltd. engages in casino business in South Korea, the United States, and Japan. The company operates Walkerhill, Maison Glad, and Paradise hotel. It is also involved in real estate rental and recreational business.
Show moreShow less
The company was founded in 1972 and is headquartered in Seoul, South Korea.
Stock analysis
PARADISE LTD (034230) currently trades at 9,650 KRW, while our model-based Fair Value estimate is 25,550 KRW, implying the stock looks roughly 62% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 27,316 KRW per share, and 21 of the 26 models we run sit above the 9,650 KRW price.
Bear case: the Economic Profit group reads lowest at 10,130 KRW, and 5 of the 26 models stay below the price. Data coverage for this calculation is high.
Scenario range: 13,537 KRW (bear) to 35,510 KRW (bull), the price of 9,650 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 51/100 (solid quality), in the Consumer Cyclical sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
PARADISE LTD reported revenue of 1.1T KRW in FY2025 versus 414B KRW in FY2021, a compound +29.1%/yr. Reported net income was 94.4B KRW in FY2025.
Key figures
Market cap 845B KRW (≈ $619M) Small · P/E ratio 11.3 · P/S ratio 0.70 · EPS (TTM) 850.03 KRW · Dividend yield 1.6% · Net margin 6.3% · Return on equity 5.0% · Return on assets (EBIT) 2.0% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 38 out of 100 (low confidence).
What moves the price
The share trades about 55% below its 52-week high and 4% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at 34% fair-value upside, at 165%, 034230 screens cheaper than that median.
Fair Value models
Bear13,537 KRWFair Value 25,550 KRWBull35,510 KRW
Price 9,650 KRW · Upside +164.8%
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 (598.39 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.90/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+7.3%
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.
+25.1%
’21
’22
’23
’24
’25
What shareholders gained per year (last 3 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 3 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.
+26.9%
Earnings growth per share plus dividend.
Earnings per share, growth per year+25.3%
Dividend (yield on the price)1.6%
Profit margin 2021 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.−13% → 14%
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far and less than analysts expect.
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).
+2.0%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+7.6%
Yearly sales growth analysts expect, extended to five years.
Calculated on free cash flow for fiscal year 2025. Over the last twelve months it was negative, so the figure above is uncertain.
After inflation (South Korea: IMF forecast 2.1% a year to 2030, 2.1% from 2016 to 2025) that is about −0.1% a year for the price and +5.4% for the forecasts.
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.Resorts & Casinos · 62 stocks
Beats the industry median on 10/15 measures
Overall it ranks above its industry peers.
Valuation
Quality Score51 · Below median
Fair Value upside+164.8% · Top 25%
Profitability
Return on equity (12 months)5.0% · Below median
Return on assets3.5% · Above median
Net margin (12 months)9.6% · Above median
Operating margin (12 months)11.2% · Above median
Growth and dividend
Revenue growth (quarter YoY)11.8% · Above median
Dividend yield (12 months)1.6% · Below median
Balance sheet
Debt / equity0.37× · Above median
Valuation Multiplesvs Resorts & Casinos median · lower = cheaper
P/E (12 months)11.3× · Cheaper than median
P/B0.49× · Cheapest 25%
P/S (12 months)1.08× · Cheaper than median
Price / free cash flow (fiscal year)9.7× · 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). "PARADISE LTD Fair Value". https://www.fairvalue-calculator.com/stock/034230
Frequently asked questions
Is PARADISE LTD (034230) overvalued or undervalued?
As of Nov 5, 2026, our model estimates a fair value of 25,550 KRW versus a price of 9,650 KRW, about +165% upside (undervalued).
What is the fair value of 034230?
Our model-based fair value for PARADISE LTD is 25,550 KRW (as of Nov 5, 2026), built from audited fundamentals. The current price: 9,650 KRW.
What is the quality score of 034230?
PARADISE LTD has a Quality Score of 51/100. 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 PARADISE LTD (034230)?
Our model-based price target is the fair value of 25,550 KRW (as of Nov 5, 2026) from 26 valuation models. Cautious scenario 13,537 KRW, optimistic scenario 35,510 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the PARADISE LTD stock forecast for 2026?
Our models put fair value at 25,550 KRW, about +165% upside versus a price of 9,650 KRW (undervalued). Cautious scenario 13,537 KRW, optimistic scenario 35,510 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of PARADISE LTD (034230)?
PARADISE LTD reported trailing-twelve-month revenue of about 1.2T KRW (latest available figure, as of Nov 5, 2026).
Does PARADISE LTD pay a dividend?
PARADISE LTD currently shows a dividend yield of 1.55% relative to its recent price (as of Nov 5, 2026).
How much is the dividend of PARADISE LTD (034230) and when is the ex-dividend date?
PARADISE LTD pays a dividend of 150.00 KRW per share a year, a dividend yield of 1.6%. The last ex-dividend date was Dec 29, 2025. The payout ratio is 17.6% of earnings. Free cash flow covers the dividend 10.10 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 PARADISE LTD (034230)?
For today's price to be fair in a discounted-cash-flow model, PARADISE LTD would have to grow free cash flow by +2.0 % per year for five years (discount rate 11.0 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 4 years revenue grew +29.1 % per year. Calculated on free cash flow for fiscal year 2025. Over the last twelve months it was negative, so the figure above is uncertain. As of Nov 5, 2026.
What discount rate (WACC) does the fair value of 034230 use?
Our models discount PARADISE LTD at 11.0 %: a base by market capitalisation (small), damped by beta 0.76, 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 PARADISE LTD that is +2.0 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (11.0 %) and the same formula as our fair value.
How much growth has PARADISE LTD (034230) delivered so far?
Over the past 4 years revenue at PARADISE LTD grew +29.1 % a year. The price currently implies free-cash-flow growth of +2.0 % 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 PARADISE LTD (034230) growing?
The median revenue growth in the sector is +8.7 % a year. That is the yardstick for the growth priced into PARADISE LTD (+2.0 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of PARADISE LTD (034230)?
The free-cash-flow yield on the price is 15.74 % in the last fiscal year (free cash flow was negative over the last twelve months): that much free cash flow PARADISE LTD produces per unit of market value. When it exceeds the discount rate of our models (11.0 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of PARADISE LTD (034230)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For PARADISE LTD it is 25,550 KRW per share (as of Nov 5, 2026), against a price of 9,650 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 PARADISE LTD stock overvalued or undervalued in 2026?
As of Nov 5, 2026, 034230 trades below its calculated fair value: price 9,650 KRW, fair value 25,550 KRW, a gap of about +165% (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 034230?
No. The price is what the market pays today (9,650 KRW); the fair value is what the company's own numbers justify (25,550 KRW). For PARADISE LTD the two are 15,900 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is PARADISE LTD worth?
The market values PARADISE LTD at about 845B KRW (market capitalisation, as of Nov 5, 2026). Per share that is 9,650 KRW; our models calculate a fair value of 25,550 KRW per share.
What do the bullish and bearish scenarios say about 034230?
Our models span a range for PARADISE LTD: cautious scenario 13,537 KRW, base 25,550 KRW, optimistic 35,510 KRW per share (as of Nov 5, 2026, price 9,650 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 034230?
PARADISE LTD trades at a price-to-earnings ratio of 11.3 (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 25,550 KRW is built from several models across several years. Other multiples: PEG 1.7, P/B 0.5, P/S 1.1, EV/EBITDA 8.4.
What is the PEG ratio of 034230?
The PEG ratio of PARADISE LTD is 1.72 (P/E divided by earnings growth, as of Nov 5, 2026). That is above 1, so the growth is already paid for in the price.
How solid is the balance sheet of PARADISE LTD (034230)?
Balance-sheet figures for PARADISE LTD (as of Nov 5, 2026): return on equity 5.0%, debt of 0.37 per unit of equity. They feed the Quality Score of 51/100, which measures business quality independently of the share price.
How far is 034230 from its 52-week high?
PARADISE LTD trades at 9,650 KRW, about 55% below its 52-week high of 21,400 KRW and 4% above the low of 9,260 KRW (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 25,550 KRW is for.
Which stocks are comparable to PARADISE LTD?
From the same area (Consumer Cyclical) we also value Las Vegas Sands Corp, Galaxy Entertainment Group, Sands China Ltd, Wynn Resorts, Limited, 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 PARADISE LTD stock attractive at the current price?
The data as of Nov 5, 2026: price 9,650 KRW, calculated fair value 25,550 KRW (+165%), Quality Score 51/100, 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 034230 calculated?
We run PARADISE LTD 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 25,550 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 13.0% above its aggregate fair value. PARADISE LTD currently trades 62% 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 PARADISE LTD (034230)?
The closing price on Nov 6, 2026 was 9,650 KRW. Our model-based fair value is 25,550 KRW, about +165% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with PARADISE LTD right now?
The price is below even our cautious bear case (13,537 KRW). The market is more pessimistic than our downside scenario. The model range is unusually wide (13,537 KRW to 35,510 KRW). The outcome hinges heavily on assumptions, so read the point estimate with caution. Solid quality (51/100) at a price below fair value, the discount is the argument here, not the business quality.
Key figures of PARADISE LTD
How large is the market capitalisation of PARADISE LTD (034230)?
The market capitalisation of PARADISE LTD is 845B KRW (≈ $619M). 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 PARADISE LTD (034230)?
The price-to-sales ratio of PARADISE LTD is 0.70 (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 PARADISE LTD (034230)?
Earnings per share at PARADISE LTD are 850.03 KRW (price ÷ EPS = P/E 11.3). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of PARADISE LTD (034230)?
The dividend yield of PARADISE LTD is 1.6% (payout 17.6%). 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 PARADISE LTD (034230)?
The net margin of PARADISE LTD is 6.3% (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 PARADISE LTD (034230)?
The return on equity (ROE) of PARADISE LTD is 5.0% (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 PARADISE LTD (034230)?
On an EBIT basis the return on assets of PARADISE LTD is 2.0% (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 PARADISE LTD (034230)?
The operating margin of PARADISE LTD is 11.2% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at PARADISE LTD (034230)?
Revenue at PARADISE LTD is growing +11.8% versus a year earlier (3y avg +25.1%). 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 PARADISE LTD (034230)?
Earnings per share at PARADISE LTD are growing −24.5% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does PARADISE LTD (034230) carry?
The net debt of PARADISE LTD is 668B KRW (fiscal year 2025, ≈ 5.0 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 PARADISE LTD in the live analysis
One click puts PARADISE LTD 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