Nongwoobio Co. Ltd (054050) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Nongwoobio Co. Ltd stock KRW 12,394, price KRW 6,460, upside +91.9%, quality 62 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 9, 2026.
How to read this chart
60‑month range 6,460 KRW – 12,457 KRW · fair‑value band 8,955 KRW – 15,605 KRW · the 6,460 KRW price screens below the 12,394 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 9, 2026.
Follow Nongwoobio Co. in your weekly email
Every Wednesday you see whether Nongwoobio Co. 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.
NH Nongwoobio Co., Ltd. breeds, develops, and distributes seeds for various vegetables in South Korea and internationally.
Show moreShow less
The company offers seeds for tomato, pepper, cabbage, kohlrabi, broccoli, cauliflower, Chinese cabbage, radish, cucumber, watermelon, melon, squash, gourd, carrot, onion, bunching onion, lettuce, pak choi, spinach, and sweet corn. It also distributes bed soil, fertilizer, and soil conditioner.
The company was formerly known as Nongwoo Seed and changed its name to Nongwoobio Co., Ltd. in 2000. The company was founded in 1967 and is based in Suwon-si, South Korea. Nongwoobio Co., Ltd. operates as a subsidiary of NongHyup Agribusiness Group Inc.
Stock analysis
Nongwoobio Co. Ltd (054050) currently trades at 6,460 KRW, while our model-based Fair Value estimate is 12,394 KRW, implying the stock looks roughly 48% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 14,128 KRW per share, and 22 of the 26 models we run sit above the 6,460 KRW price.
Bear case: the Dividend Discount group reads lowest at 2,652 KRW, and 4 of the 26 models stay below the price. Data coverage for this calculation is high.
Scenario range: 8,955 KRW (bear) to 15,605 KRW (bull), the price of 6,460 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 62/100 (solid quality), in the Basic Materials sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Nongwoobio Co. Ltd reported revenue of 159B KRW in FY2025 versus 133B KRW in FY2021, a compound +4.6%/yr. Reported net income was 12.3B KRW in FY2025, compounding +15.4%/yr from FY2021.
Key figures
Market cap 104B KRW (≈ $76.6M) Micro · P/E ratio 8.0 · P/S ratio 0.65 · EPS (TTM) 808.79 KRW · Dividend yield 3.9% · Net margin 8.1% · Return on equity 4.6% · Return on assets (EBIT) 2.9% (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 24% below its 52-week high and at its 52-week low, currently below its 200-day average.
For context, the median of 10 Basic Materials peers we cover trades at 4% fair-value upside, at 92%, 054050 screens cheaper than that median.
Fair Value models
Bear8,955 KRWFair Value 12,394 KRWBull15,605 KRW
Price 6,460 KRW · Upside +91.9%
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. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (479.18 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.
Best data coverage
FCF DCF8,691 KRW11,071 KRW14,123 KRW82
Growth DCF8,721 KRW10,790 KRW13,284 KRW80
Owner Earnings5,645 KRW6,779 KRW8,233 KRW78
All 26 models by family
DCF Models
FCF DCF8,691 KRW11,071 KRW14,123 KRW82
Owner Earnings5,645 KRW6,779 KRW8,233 KRW78
5Y Revenue Exit9,561 KRW13,486 KRW18,462 KRW73
5Y EBITDA Exit11,596 KRW17,267 KRW23,847 KRW75
5Y P/E Exit11,499 KRW17,087 KRW22,912 KRW71
10Y Revenue Exit8,927 KRW12,139 KRW16,381 KRW67
10Y EBITDA Exit10,263 KRW14,461 KRW20,006 KRW69
10Y P/E Exit10,208 KRW14,351 KRW19,376 KRW64
Earnings-Based
Graham-Dodd5,213 KRW15,785 KRW20,936 KRW65
Lynch FV3,370 KRW4,814 KRW6,258 KRW61
PEG = 1.03,370 KRW4,814 KRW6,258 KRW57
EPV8,701 KRW9,452 KRW10,071 KRW74
Dividend Discount
Gordon GGM1,629 KRW2,838 KRW3,798 KRW68
DDM Multi-Stage1,629 KRW2,466 KRW3,042 KRW67
Multiples
P/E Multiple12,074 KRW16,098 KRW20,123 KRW63
P/S Multiple9,774 KRW13,032 KRW16,290 KRW58
P/B Multiple9,290 KRW12,386 KRW15,483 KRW55
EV/EBIT10,556 KRW14,172 KRW17,789 KRW66
EV/EBITDA11,968 KRW16,055 KRW20,143 KRW67
EV/Revenue7,450 KRW10,769 KRW14,087 KRW53
Asset-Based
NCAV (Graham)6,227 KRW9,435 KRW11,794 KRW54
Growth DCF
Growth DCF8,721 KRW10,790 KRW13,284 KRW80
Rev-Margin DCF9,561 KRW13,498 KRW17,984 KRW73
Economic Profit
Residual Income11,875 KRW11,654 KRW12,080 KRW76
ROIC Compounder8,701 KRW9,452 KRW10,071 KRW72
Growth Earnings
Growth-Adj P/E9,890 KRW14,128 KRW18,367 KRW67
The fair value above starts from this blend and is adjusted for a cyclical peak year.
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.54/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+9.8%
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.
+6.0%
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.
+4.1%
Start year 2020 (pandemic). Over 10 years: +5.1% a year
Revenue growth 18 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.
+8.8%
’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.
+15.9%
Earnings growth per share plus dividend.
Earnings per share, growth per year+12.0%
Dividend (yield on the price)3.9%
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.3% → 9%
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).
−1.3%
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 −3.3% 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.Agricultural Inputs · 162 stocks
Beats the industry median on 11/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score62 · Top 25%
Fair Value upside+91.9% · Top 25%
Profitability
Return on equity (12 months)4.6% · Below median
Return on assets3.5% · Below median
Net margin (12 months)8.1% · Above median
Operating margin (12 months)5.4% · Below median
Growth and dividend
Revenue growth (quarter YoY)6.3% · Above median
Dividend yield (12 months)3.9% · Above median
Balance sheet
Debt / equity0.01× · Lowest 25%
Valuation Multiplesvs Agricultural Inputs 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.
Is Nongwoobio Co. Ltd (054050) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of 12,394 KRW versus a price of 6,460 KRW, about +92% upside (undervalued).
What is the fair value of 054050?
Our model-based fair value for Nongwoobio Co. Ltd is 12,394 KRW (as of Nov 9, 2026), built from audited fundamentals. The current price: 6,460 KRW.
What is the quality score of 054050?
Nongwoobio Co. Ltd has a Quality Score of 62/100. 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 Nongwoobio Co. Ltd (054050)?
Our model-based price target is the fair value of 12,394 KRW (as of Nov 9, 2026) from 26 valuation models. Cautious scenario 8,955 KRW, optimistic scenario 15,605 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Nongwoobio Co. Ltd stock forecast for 2026?
Our models put fair value at 12,394 KRW, about +92% upside versus a price of 6,460 KRW (undervalued). Cautious scenario 8,955 KRW, optimistic scenario 15,605 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Nongwoobio Co. Ltd (054050)?
Nongwoobio Co. Ltd reported trailing-twelve-month revenue of about 161B KRW (latest available figure, as of Nov 9, 2026).
Does Nongwoobio Co. Ltd pay a dividend?
Nongwoobio Co. Ltd currently shows a dividend yield of 3.87% relative to its recent price (as of Nov 9, 2026).
How much is the dividend of Nongwoobio Co. Ltd (054050) and when is the ex-dividend date?
Nongwoobio Co. Ltd pays a dividend of 250.00 KRW per share a year, a dividend yield of 3.9%. The last ex-dividend date was Dec 29, 2025. A dividend has been paid every year since 2017. The payout ratio is 30.9% of earnings. Free cash flow covers the dividend 2.41 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 Nongwoobio Co. Ltd (054050)?
For today's price to be fair in a discounted-cash-flow model, Nongwoobio Co. Ltd would have to grow free cash flow by -1.3 % per year for five years (discount rate 11.6 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +4.1 % per year. As of Nov 9, 2026.
What discount rate (WACC) does the fair value of 054050 use?
Our models discount Nongwoobio Co. Ltd at 11.6 %: a base by market capitalisation (micro), damped by beta 0.50, 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 Nongwoobio Co. Ltd that is -1.3 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (11.6 %) and the same formula as our fair value.
How much growth has Nongwoobio Co. Ltd (054050) delivered so far?
Over the past 5 years revenue at Nongwoobio Co. Ltd grew +4.1 % a year. The price currently implies free-cash-flow growth of -1.3 % 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 Nongwoobio Co. Ltd (054050) growing?
The median revenue growth in the sector is +3.6 % a year. That is the yardstick for the growth priced into Nongwoobio Co. Ltd (-1.3 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Nongwoobio Co. Ltd (054050)?
The free-cash-flow yield on the price is 9.34 %: that much free cash flow Nongwoobio Co. Ltd produces per unit of market value. When it exceeds the discount rate of our models (11.6 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Nongwoobio Co. Ltd (054050)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Nongwoobio Co. Ltd it is 12,394 KRW per share (as of Nov 9, 2026), against a price of 6,460 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 Nongwoobio Co. Ltd stock overvalued or undervalued in 2026?
As of Nov 9, 2026, 054050 trades below its calculated fair value: price 6,460 KRW, fair value 12,394 KRW, a gap of about +92% (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 054050?
No. The price is what the market pays today (6,460 KRW); the fair value is what the company's own numbers justify (12,394 KRW). For Nongwoobio Co. Ltd the two are 5,934 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Nongwoobio Co. Ltd worth?
The market values Nongwoobio Co. Ltd at about 104B KRW (market capitalisation, as of Nov 9, 2026). Per share that is 6,460 KRW; our models calculate a fair value of 12,394 KRW per share.
What do the bullish and bearish scenarios say about 054050?
Our models span a range for Nongwoobio Co. Ltd: cautious scenario 8,955 KRW, base 12,394 KRW, optimistic 15,605 KRW per share (as of Nov 9, 2026, price 6,460 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 054050?
Nongwoobio Co. Ltd trades at a price-to-earnings ratio of 8.0 (as of Nov 9, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 12,394 KRW is built from several models across several years. Median P/E at fiscal year-end, 9 fiscal years (2017 to 2025), reported earnings: 14.1. Other multiples: P/B 0.4, P/S 0.6, EV/EBITDA 3.4.
How solid is the balance sheet of Nongwoobio Co. Ltd (054050)?
Balance-sheet figures for Nongwoobio Co. Ltd (as of Nov 9, 2026): return on equity 4.6%, debt of 0.01 per unit of equity. They feed the Quality Score of 62/100, which measures business quality independently of the share price.
How far is 054050 from its 52-week high?
Nongwoobio Co. Ltd trades at 6,460 KRW, about 24% below its 52-week high of 8,510 KRW and at the low of 6,460 KRW (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 12,394 KRW is for.
Which stocks are comparable to Nongwoobio Co. Ltd?
From the same area (Basic Materials) we also value Nutrien Ltd, Qinghai Salt Lake Industry Co, CF Industries Holdings, Yara International ASA, 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 Nongwoobio Co. Ltd stock attractive at the current price?
The data as of Nov 9, 2026: price 6,460 KRW, calculated fair value 12,394 KRW (+92%), Quality Score 62/100, 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 054050 calculated?
We run Nongwoobio Co. 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 12,394 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. Nongwoobio Co. Ltd currently trades 48% 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 Nongwoobio Co. Ltd (054050)?
The closing price on Nov 6, 2026 was 6,460 KRW. Our model-based fair value is 12,394 KRW, about +92% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Nongwoobio Co. Ltd right now?
The price is below even our cautious bear case (8,955 KRW). The market is more pessimistic than our downside scenario. Solid quality (62/100) at a price below fair value, the discount is the argument here, not the business quality.
Key figures of Nongwoobio Co. Ltd
How large is the market capitalisation of Nongwoobio Co. Ltd (054050)?
The market capitalisation of Nongwoobio Co. Ltd is 104B KRW (≈ $76.6M). 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 Nongwoobio Co. Ltd (054050)?
The price-to-sales ratio of Nongwoobio Co. Ltd is 0.65 (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 Nongwoobio Co. Ltd (054050)?
Earnings per share at Nongwoobio Co. Ltd are 808.79 KRW (price ÷ EPS = P/E 8.0). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Nongwoobio Co. Ltd (054050)?
The dividend yield of Nongwoobio Co. Ltd is 3.9% (payout 30.9%). 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 Nongwoobio Co. Ltd (054050)?
The net margin of Nongwoobio Co. Ltd is 8.1% (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 Nongwoobio Co. Ltd (054050)?
The return on equity (ROE) of Nongwoobio Co. Ltd is 4.6% (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 Nongwoobio Co. Ltd (054050)?
On an EBIT basis the return on assets of Nongwoobio Co. Ltd is 2.9% (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 Nongwoobio Co. Ltd (054050)?
The operating margin of Nongwoobio Co. Ltd is 5.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Nongwoobio Co. Ltd (054050)?
Revenue at Nongwoobio Co. Ltd is growing +6.3% versus a year earlier (3y avg +6.0%). 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 Nongwoobio Co. Ltd (054050)?
Earnings per share at Nongwoobio Co. Ltd are growing +29.0% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Nongwoobio Co. Ltd (054050) carry?
The net debt of Nongwoobio Co. Ltd is 4.7B KRW (fiscal year 2022, ≈ 0.5 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 Nongwoobio Co. Ltd in the live analysis
One click puts Nongwoobio Co. 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 9, 2026