Multicampus Corporation (067280) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Multicampus Corporation stock KRW 79,950, price KRW 26,650, 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 22,250 KRW – 41,003 KRW · fair‑value band 55,965 KRW – 110,359 KRW · the 26,650 KRW price screens below the 79,950 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 8, 2026.
Follow Multicampus in your weekly email
Every Wednesday you see whether Multicampus 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.
Multicampus Corporation engages in the e-learning activities with a focus on the HRD industry primarily in South Korea. Its education services include HRD BPO, e-learning, offline learning, and specialized training services.
Show moreShow less
The company also provides foreign languages education service; and OPIc, a language test to assess proficiency in various languages.
In addition, it offers knowledge services comprising SERICEO, a subscription based knowledge service for CEOs and executives; SERIPro, which provides business-oriented content for middle management; and SERICEO, a customized site for team leaders, key personnel, and executives.
The company was formerly known as Credu Corporation and changed its name to Multicampus Corporation in March 2016. Multicampus Corporation was founded in 2000 and is headquartered in Seoul, South Korea.
Stock analysis
Multicampus Corporation (067280) currently trades at 26,650 KRW, while our model-based Fair Value estimate is 79,950 KRW, implying the stock looks roughly 67% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 93,613 KRW per share, and 23 of the 26 models we run sit above the 26,650 KRW price.
Bear case: the Dividend Discount group reads lowest at 19,914 KRW, and 3 of the 26 models stay below the price. Data coverage for this calculation is low.
Scenario range: 55,965 KRW (bear) to 110,359 KRW (bull), the price of 26,650 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 64/100 (solid quality), in the Academic & Educational Services sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Multicampus Corporation reported revenue of 353B KRW in FY2024 versus 260B KRW in FY2020, a compound +7.9%/yr. Reported net income was 31.1B KRW in FY2024, compounding +32.9%/yr from FY2020. FY2020 was a trough year, so the rate overstates the trend.
Key figures
Market cap 158B KRW (≈ $117M) Micro · P/S ratio 0.45 · Dividend yield 6.6% · Net margin 7.7% · Return on equity 1,477% · Return on assets (EBIT) 11.3% (5-year average) · Operating margin 10.3% · Revenue (TTM) 351B KRW.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 53 out of 100 (low confidence).
What moves the price
The share trades about 17% below its 52-week high and 20% above its 52-week low, currently above its 200-day average.
For context, the median of 6 Academic & Educational Services peers we cover trades at 126% fair-value upside, at 200%, 067280 screens cheaper than that median.
Fair Value models
Bear55,965 KRWFair Value 79,950 KRWBull110,359 KRW
Price 26,650 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.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.58/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
−1.6%
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.
+4.6%
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%
Revenue growth 12 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.
+13.1%
’13
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
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.
+18.8%
Earnings growth per share plus dividend.
Earnings per share, growth per year+12.2%
Dividend (yield on the price)6.6%
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.12.2% vs 11.5%, steady
Profit margin 2019 to 2024 ⓘ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.8% → 11%
Growth Forecast
Little optimism in the price
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).
less than -40 %
The company could shrink this much every year for the next five years and today's price would still be justified.
Compare Multicampus Corporation with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its sector: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median. (Industry “Professional & Business Education” was too small, so the broader sector is used.)Consumer Discretionary · 3518 stocks
Beats the sector median on 11/11 measures
Overall it ranks above its sector peers.
Valuation
Quality Score64 · Top 25%
Fair Value upside+200.0% · Top 25%
Profitability
Return on assets9.7% · Top 25%
Net margin (12 months)7.7% · Above median
Operating margin (12 months)10.3% · Above median
Growth and dividend
Revenue growth (quarter YoY)13.2% · Above median
Dividend yield (12 months)6.6% · Top 25%
Valuation Multiplesvs Consumer Discretionary 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). "Multicampus Corporation Fair Value". https://www.fairvalue-calculator.com/stock/067280
Frequently asked questions
Is Multicampus Corporation (067280) overvalued or undervalued?
As of Nov 8, 2026, our model estimates a fair value of 79,950 KRW versus a price of 26,650 KRW, about +200% upside (undervalued).
What is the fair value of 067280?
Our model-based fair value for Multicampus Corporation is 79,950 KRW (as of Nov 8, 2026), built from audited fundamentals. The current price: 26,650 KRW.
What is the quality score of 067280?
Multicampus Corporation 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 Multicampus Corporation (067280)?
Our model-based price target is the fair value of 79,950 KRW (as of Nov 8, 2026) from 26 valuation models. Cautious scenario 55,965 KRW, optimistic scenario 110,359 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Multicampus Corporation stock forecast for 2026?
Our models put fair value at 79,950 KRW, about +200% upside versus a price of 26,650 KRW (undervalued). Cautious scenario 55,965 KRW, optimistic scenario 110,359 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Multicampus Corporation (067280)?
Multicampus Corporation reported trailing-twelve-month revenue of about 351B KRW (latest available figure, as of Nov 8, 2026).
Does Multicampus Corporation pay a dividend?
Multicampus Corporation currently shows a dividend yield of 6.62% relative to its recent price (as of Nov 8, 2026).
How much is the dividend of Multicampus Corporation (067280)?
Multicampus Corporation has a dividend yield of 6.6%. A dividend has been paid every year since at least 2006. Our assessment: Safety not assessed. Payout ratio and cash coverage are not available, so we do not judge how safe this dividend is.
What growth is priced into Multicampus Corporation (067280)?
For today's price to be fair in a discounted-cash-flow model, Multicampus Corporation would have to grow free cash flow by less than minus 40 % 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 8, 2026.
What discount rate (WACC) does the fair value of 067280 use?
Our models discount Multicampus Corporation at 11.6 %: a base by market capitalisation (micro), damped by beta 0.42, 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 Multicampus Corporation that is less than minus 40 % 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 Multicampus Corporation (067280) delivered so far?
Over the past 5 years revenue at Multicampus Corporation grew +4.1 % a year. The price currently implies free-cash-flow growth of less than minus 40 % 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 Multicampus Corporation (067280) growing?
The median revenue growth in the sector is +4.7 % a year. That is the yardstick for the growth priced into Multicampus Corporation (less than minus 40 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Multicampus Corporation (067280)?
The free-cash-flow yield on the price is 21.99 %: that much free cash flow Multicampus Corporation 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 Multicampus Corporation (067280)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Multicampus Corporation it is 79,950 KRW per share (as of Nov 8, 2026), against a price of 26,650 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 Multicampus Corporation stock overvalued or undervalued in 2026?
As of Nov 8, 2026, 067280 trades below its calculated fair value: price 26,650 KRW, fair value 79,950 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 067280?
No. The price is what the market pays today (26,650 KRW); the fair value is what the company's own numbers justify (79,950 KRW). For Multicampus Corporation the two are 53,300 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Multicampus Corporation worth?
The market values Multicampus Corporation at about 158B KRW (market capitalisation, as of Nov 8, 2026). Per share that is 26,650 KRW; our models calculate a fair value of 79,950 KRW per share.
What do the bullish and bearish scenarios say about 067280?
Our models span a range for Multicampus Corporation: cautious scenario 55,965 KRW, base 79,950 KRW, optimistic 110,359 KRW per share (as of Nov 8, 2026, price 26,650 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How far is 067280 from its 52-week high?
Multicampus Corporation trades at 26,650 KRW, about 17% below its 52-week high of 32,050 KRW and 20% above the low of 22,250 KRW (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 79,950 KRW is for.
Which stocks are comparable to Multicampus Corporation?
From the same area (Academic & Educational Services) we also value FEU, IPO, MegaStudy Co, Creverse, 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 Multicampus Corporation stock attractive at the current price?
The data as of Nov 8, 2026: price 26,650 KRW, calculated fair value 79,950 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 067280 calculated?
We run Multicampus Corporation 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 79,950 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. Multicampus Corporation 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 Multicampus Corporation (067280)?
The closing price on Nov 6, 2026 was 26,650 KRW. Our model-based fair value is 79,950 KRW, about +200% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Multicampus Corporation right now?
The price is below even our cautious bear case (55,965 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. A fairly wide model range (55,965 KRW to 110,359 KRW) leaves room in how you read the outcome.
Key figures of Multicampus Corporation
How large is the market capitalisation of Multicampus Corporation (067280)?
The market capitalisation of Multicampus Corporation is 158B KRW (≈ $117M). 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 Multicampus Corporation (067280)?
The price-to-sales ratio of Multicampus Corporation is 0.45 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the dividend yield of Multicampus Corporation (067280)?
The dividend yield of Multicampus Corporation is 6.6%. 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 Multicampus Corporation (067280)?
The net margin of Multicampus Corporation is 7.7% (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 Multicampus Corporation (067280)?
The return on equity (ROE) of Multicampus Corporation is 1,477% (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 Multicampus Corporation (067280)?
On an EBIT basis the return on assets of Multicampus Corporation is 11.3% (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 Multicampus Corporation (067280)?
The operating margin of Multicampus Corporation is 10.3% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Multicampus Corporation (067280)?
Revenue at Multicampus Corporation is growing +13.2% versus a year earlier (3y avg +4.6%). 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 Multicampus Corporation (067280)?
Earnings per share at Multicampus Corporation are growing +31.0% versus a year earlier. How much earnings per share grew versus a year earlier.
Free · no account needed
Watch Multicampus Corporation in the live analysis
One click puts Multicampus 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 8, 2026