FreeMs Corporation (053160) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of FreeMs Corporation stock KRW 5,531, price KRW 7,930, that is 30.3% below the price, quality 65 out of 100. Rating: overvalued. 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 3, 2026.
How to read this chart
60‑month range 5,761 KRW – 26,189 KRW · fair‑value band 4,855 KRW – 5,844 KRW · the 7,930 KRW price screens above the 5,531 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. As of Nov 3, 2026.
Follow FreeMs in your weekly email
Every Wednesday you see whether FreeMs 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.
FreeMs Corporation manufactures and sells heavy construction equipment in South Korea and internationally. It also offers computers and peripherals, network devices, LCD modules, financial terminals, and electronic equipment, as well as wire harness and battlefield controllers.
Show moreShow less
The company was founded in 1989 and is headquartered in Bucheon-si, South Korea.
Stock analysis
FreeMs Corporation (053160) currently trades at 7,930 KRW, while our model-based Fair Value estimate is 5,531 KRW, 30% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Asset-Based group reads highest at a median of 7,356 KRW per share, and 2 of the 24 models we run sit above the 7,930 KRW price.
Bear case: the Dividend Discount group reads lowest at 557.56 KRW, and 22 of the 24 models stay below the price. Data coverage for this calculation is low.
Scenario range: 4,855 KRW (bear) to 5,844 KRW (bull), the price of 7,930 KRW sits above 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 65/100 (solid quality), in the Technology sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
FreeMs Corporation reported revenue of 23.1B KRW in FY2025 versus 25.2B KRW in FY2021, a compound −2.1%/yr. Reported net income was 899M KRW in FY2025, compounding −7.3%/yr from FY2021.
Key figures
Market cap 42.5B KRW (≈ $31.4M) Micro · P/S ratio 1.63 · EPS (TTM) −43.69 KRW · Dividend yield 1.6% · Net margin −0.9% · Return on equity −0.3% · Return on assets (EBIT) −0.2% (5-year average) · Operating margin −4.2%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 20 out of 100 (low confidence).
What moves the price
The share trades about 26% below its 52-week high and 23% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Technology peers we cover trades at −7% fair-value upside, at −30%, 053160 screens richer than that median.
Fair Value models
Bear4,855 KRWFair Value 5,531 KRWBull5,844 KRW
Price 7,930 KRW · Downside -30.3%
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.40/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
+30.7%
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.
−7.9%
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.
+4.7%
Start year 2020 (pandemic). Over 10 years: −0.6% 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.
−2.5%
’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.
≈ +12.0%
Earnings growth per share plus dividend.
Earnings per share, growth per year≈ +10.4%
Dividend (yield on the price)1.6%
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.base effect: 10.4% / −6.0%
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.−2% → 2%
⚠ Revenue per share shrinking 2.6%/yr over ~7Y (margins eroding too) ⓘ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.
⚠ Base effect: the rate starts in the earnings trough around 2020 (starting value 102 per share, median 310 in 2016 to 2018). It measures the recovery from the trough, not lasting growth.
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).
−0.2%
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.
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 −2.2% 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.Electronic Components · 653 stocks
Beats the industry median on 5/11 measures
A mixed picture versus its industry peers.
Valuation
Quality Score65 · Top 25%
Fair Value upside−30.3% · Above median
Profitability
Return on assets1.1% · Below median
Net margin (12 months)−0.9% · Bottom 25%
Operating margin (12 months)−4.2% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY)−27.1% · Bottom 25%
Dividend yield (12 months)1.6% · Above median
Balance sheet
Debt / equity0.00× · Lowest 25%
Valuation Multiplesvs Electronic Components median · lower = cheaper
P/B0.60× · Cheapest 25%
P/S (12 months)2.03× · Pricier than median
Price / free cash flow (fiscal year)33.0× · Pricier than median
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 0
FUTURE (revenue growth)0· sector 70
PAST (return on equity)0· sector 28
HEALTH (low debt)100· sector 95
DIVIDEND (yield)33· sector 27
VALUE 0: the price sits above our fair-value range.
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). "FreeMs Corporation Fair Value". https://www.fairvalue-calculator.com/stock/053160
Frequently asked questions
Is FreeMs Corporation (053160) overvalued or undervalued?
As of Nov 3, 2026, our model estimates a fair value of 5,531 KRW versus a price of 7,930 KRW, about 30% lower (overvalued).
What is the fair value of 053160?
Our model-based fair value for FreeMs Corporation is 5,531 KRW (as of Nov 3, 2026), built from audited fundamentals. The current price: 7,930 KRW.
What is the quality score of 053160?
FreeMs Corporation has a Quality Score of 65/100. 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 FreeMs Corporation (053160)?
Our model-based price target is the fair value of 5,531 KRW (as of Nov 3, 2026) from 24 valuation models. Cautious scenario 4,855 KRW, optimistic scenario 5,844 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the FreeMs Corporation stock forecast for 2026?
Our models put fair value at 5,531 KRW, about 30% lower versus a price of 7,930 KRW (overvalued). Cautious scenario 4,855 KRW, optimistic scenario 5,844 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of FreeMs Corporation (053160)?
FreeMs Corporation reported trailing-twelve-month revenue of about 21.0B KRW (latest available figure, as of Nov 3, 2026).
Does FreeMs Corporation pay a dividend?
FreeMs Corporation currently shows a dividend yield of 1.64% relative to its recent price (as of Nov 3, 2026).
How much is the dividend of FreeMs Corporation (053160) and when is the ex-dividend date?
FreeMs Corporation pays a dividend of 130.00 KRW per share a year, a dividend yield of 1.6%. The last ex-dividend date was Dec 29, 2025. A dividend has been paid every year since 2009. The payout ratio is 64.1% of earnings. Free cash flow covers the dividend 2.24 times. Our assessment: Sustainable. Payout and cash coverage both look sustainable.
What growth is priced into FreeMs Corporation (053160)?
For today's price to be fair in a discounted-cash-flow model, FreeMs Corporation would have to grow free cash flow by -0.2 % per year for five years (discount rate 10.5 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +4.7 % 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 3, 2026.
What discount rate (WACC) does the fair value of 053160 use?
Our models discount FreeMs Corporation at 10.5 %: a base by market capitalisation (nano), damped by beta 1.15, 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 FreeMs Corporation that is -0.2 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (10.5 %) and the same formula as our fair value.
How much growth has FreeMs Corporation (053160) delivered so far?
Over the past 5 years revenue at FreeMs Corporation grew +4.7 % a year. The price currently implies free-cash-flow growth of -0.2 % 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 FreeMs Corporation (053160) growing?
The median revenue growth in the sector is +7.8 % a year. That is the yardstick for the growth priced into FreeMs Corporation (-0.2 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of FreeMs Corporation (053160)?
The free-cash-flow yield on the price is 3.04 % in the last fiscal year (free cash flow was negative over the last twelve months): that much free cash flow FreeMs Corporation produces per unit of market value. When it exceeds the discount rate of our models (10.5 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of FreeMs Corporation (053160)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For FreeMs Corporation it is 5,531 KRW per share (as of Nov 3, 2026), against a price of 7,930 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 FreeMs Corporation stock overvalued or undervalued in 2026?
As of Nov 3, 2026, 053160 trades above its calculated fair value: price 7,930 KRW, fair value 5,531 KRW, a gap of about −30% (overvalued). 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 053160?
No. The price is what the market pays today (7,930 KRW); the fair value is what the company's own numbers justify (5,531 KRW). For FreeMs Corporation the two are 2,399 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is FreeMs Corporation worth?
The market values FreeMs Corporation at about 42.5B KRW (market capitalisation, as of Nov 3, 2026). Per share that is 7,930 KRW; our models calculate a fair value of 5,531 KRW per share.
What do the bullish and bearish scenarios say about 053160?
Our models span a range for FreeMs Corporation: cautious scenario 4,855 KRW, base 5,531 KRW, optimistic 5,844 KRW per share (as of Nov 3, 2026, price 7,930 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of FreeMs Corporation (053160)?
Balance-sheet figures for FreeMs Corporation (as of Nov 3, 2026): return on equity −0.3%, debt of 0.00 per unit of equity. They feed the Quality Score of 65/100, which measures business quality independently of the share price.
How far is 053160 from its 52-week high?
FreeMs Corporation trades at 7,930 KRW, about 26% below its 52-week high of 10,680 KRW and 23% above the low of 6,470 KRW (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 5,531 KRW is for.
Which stocks are comparable to FreeMs Corporation?
From the same area (Technology) we also value Amphenol Corporation, Hon Hai Precision Industry Co, Corning Incorporated, Delta Electronics, Inc, 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 FreeMs Corporation stock attractive at the current price?
The data as of Nov 3, 2026: price 7,930 KRW, calculated fair value 5,531 KRW (−30%), Quality Score 65/100, 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 053160 calculated?
We run FreeMs Corporation 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 5,531 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. FreeMs Corporation itself currently trades above fair value. 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 FreeMs Corporation (053160)?
The closing price on Nov 6, 2026 was 7,930 KRW. Our model-based fair value is 5,531 KRW, about 30% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with FreeMs Corporation right now?
The price sits above even our optimistic bull case (5,844 KRW). The favourable scenario is already priced in. 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 but not exceptional quality (65/100) and above fair value, neither a clear bargain nor a standout compounder.
Key figures of FreeMs Corporation
How large is the market capitalisation of FreeMs Corporation (053160)?
The market capitalisation of FreeMs Corporation is 42.5B KRW (≈ $31.4M). 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 FreeMs Corporation (053160)?
The price-to-sales ratio of FreeMs Corporation is 1.63 (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 FreeMs Corporation (053160)?
Earnings per share at FreeMs Corporation are −43.69 KRW. Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of FreeMs Corporation (053160)?
The dividend yield of FreeMs Corporation is 1.6%. 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 FreeMs Corporation (053160)?
The net margin of FreeMs Corporation is −0.9% (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 FreeMs Corporation (053160)?
The return on equity (ROE) of FreeMs Corporation is −0.3% (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 FreeMs Corporation (053160)?
On an EBIT basis the return on assets of FreeMs Corporation is −0.2% (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 FreeMs Corporation (053160)?
The operating margin of FreeMs Corporation is −4.2% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at FreeMs Corporation (053160)?
Revenue at FreeMs Corporation is growing −27.1% versus a year earlier (3y avg −7.9%). 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 FreeMs Corporation (053160)?
Earnings per share at FreeMs Corporation are growing +229% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does FreeMs Corporation (053160) carry?
The net debt of FreeMs Corporation is 317M KRW (fiscal year 2021, ≈ 0.2 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 FreeMs Corporation in the live analysis
One click puts FreeMs Corporation on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 3, 2026