Rorze Systems Corporation (071280) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Rorze Systems Corporation stock KRW 15,190, price KRW 6,830, upside +122.4%, quality 67 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 4,662 KRW – 21,182 KRW · fair‑value band 10,665 KRW – 20,131 KRW · the 6,830 KRW price screens below the 15,190 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 9, 2026.
Follow Rorze Systems in your weekly email
Every Wednesday you see whether Rorze Systems 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.
Rorze Systems Corporation engages in developing and supplying equipment for semiconductor and display industry in South Korea.
Show moreShow less
The company offers FPD and semiconductor logistics; glass cutting system, mobile robot, EFEM, index, sorter, stocker, and module products; laser and wheel cutting equipment; and ink printing system.
It also provides LoadPort, atmospheric and vacuum wafer robots, aligners, controllers, drivers, and stepping motors. Rorze Systems Corporation was founded in 1997 and is based in Yongin-si, South Korea.
Stock analysis
Rorze Systems Corporation (071280) currently trades at 6,830 KRW, while our model-based Fair Value estimate is 15,190 KRW, implying the stock looks roughly 55% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 21,532 KRW per share, and 23 of the 26 models we run sit above the 6,830 KRW price.
Bear case: the Asset-Based group reads lowest at 4,447 KRW, and 3 of the 26 models stay below the price. Data coverage for this calculation is high.
Scenario range: 10,665 KRW (bear) to 20,131 KRW (bull), the price of 6,830 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 67/100 (solid quality), in the Technology sector.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
Rorze Systems Corporation reported revenue of 125B KRW in FY2025 versus 110B KRW in FY2021, a compound +3.2%/yr. Reported net income was 12.3B KRW in FY2025, compounding +6.7%/yr from FY2021.
Key figures
Market cap 105B KRW (≈ $77.5M) Micro · P/E ratio 8.6 · P/S ratio 0.72 · EPS (TTM) 900.02 KRW · Dividend yield 0.7% · Net margin 9.5% · Return on equity 9.9% · Return on assets (EBIT) 12.1% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 52 out of 100 (low confidence).
What moves the price
The share trades about 42% below its 52-week high and 31% 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 122%, 071280 screens cheaper than that median.
Fair Value models
Bear10,665 KRWFair Value 15,190 KRWBull20,131 KRW
Price 6,830 KRW · Upside +122.4%
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 (728.92 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 DCF13,654 KRW20,389 KRW30,306 KRW80
Growth DCF13,399 KRW19,084 KRW26,789 KRW79
Owner Earnings12,758 KRW18,926 KRW28,006 KRW76
All 26 models by family
DCF Models
FCF DCF13,654 KRW20,389 KRW30,306 KRW80
Owner Earnings12,758 KRW18,926 KRW28,006 KRW76
5Y Revenue Exit12,300 KRW18,630 KRW27,175 KRW72
5Y EBITDA Exit15,733 KRW25,847 KRW38,679 KRW74
5Y P/E Exit16,434 KRW27,322 KRW39,969 KRW70
10Y Revenue Exit12,471 KRW18,141 KRW26,752 KRW66
10Y EBITDA Exit14,638 KRW22,675 KRW35,072 KRW67
10Y P/E Exit15,036 KRW23,602 KRW36,004 KRW63
Earnings-Based
Graham-Dodd5,449 KRW27,204 KRW37,538 KRW64
Lynch FV7,354 KRW10,505 KRW13,657 KRW61
PEG = 1.07,354 KRW10,505 KRW13,657 KRW57
EPV8,867 KRW9,557 KRW10,115 KRW74
Dividend Discount
Gordon GGM335.37 KRW557.46 KRW719.46 KRW68
DDM Multi-Stage335.37 KRW530.73 KRW600.12 KRW67
Multiples
P/E Multiple16,828 KRW22,437 KRW28,046 KRW63
P/S Multiple10,217 KRW13,623 KRW17,028 KRW58
P/B Multiple7,687 KRW10,250 KRW12,812 KRW55
EV/EBIT16,377 KRW22,034 KRW27,691 KRW66
EV/EBITDA14,936 KRW20,114 KRW25,291 KRW67
EV/Revenue7,985 KRW11,662 KRW15,339 KRW53
Asset-Based
NCAV (Graham)2,935 KRW4,447 KRW5,559 KRW54
Growth DCF
Growth DCF13,399 KRW19,084 KRW26,789 KRW79
Rev-Margin DCF12,300 KRW18,525 KRW26,754 KRW72
Economic Profit
Residual Income6,838 KRW7,036 KRW7,814 KRW76
ROIC Compounder8,867 KRW10,000 KRW11,458 KRW72
Growth Earnings
Growth-Adj P/E13,224 KRW18,892 KRW24,559 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.38/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−22.0%
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.
−4.8%
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.
−7.1%
Start year 2020 (pandemic). Over 10 years: +5.2% a year
Revenue growth 16 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.
+16.8%
’10
’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.
+8.6%
Earnings growth per share plus dividend.
Earnings per share, growth per year+7.9%
Dividend (yield on the price)0.7%
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.7.9% vs 10.4%, steady
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.5% → 12%
Pace: the 5-year rate starts in 2020 (pandemic)
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).
−14.0%
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 −15.7% a year for the price.
Compare Rorze Systems 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 industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Semiconductor Equipment & Materials · 235 stocks
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). "Rorze Systems Corporation Fair Value". https://www.fairvalue-calculator.com/stock/071280
Frequently asked questions
Is Rorze Systems Corporation (071280) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of 15,190 KRW versus a price of 6,830 KRW, about +122% upside (undervalued).
What is the fair value of 071280?
Our model-based fair value for Rorze Systems Corporation is 15,190 KRW (as of Nov 9, 2026), built from audited fundamentals. The current price: 6,830 KRW.
What is the quality score of 071280?
Rorze Systems Corporation has a Quality Score of 67/100. 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 Rorze Systems Corporation (071280)?
Our model-based price target is the fair value of 15,190 KRW (as of Nov 9, 2026) from 26 valuation models. Cautious scenario 10,665 KRW, optimistic scenario 20,131 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Rorze Systems Corporation stock forecast for 2026?
Our models put fair value at 15,190 KRW, about +122% upside versus a price of 6,830 KRW (undervalued). Cautious scenario 10,665 KRW, optimistic scenario 20,131 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Rorze Systems Corporation (071280)?
Rorze Systems Corporation reported trailing-twelve-month revenue of about 145B KRW (latest available figure, as of Nov 9, 2026).
Does Rorze Systems Corporation pay a dividend?
Rorze Systems Corporation currently shows a dividend yield of 0.73% relative to its recent price (as of Nov 9, 2026).
How much is the dividend of Rorze Systems Corporation (071280) and when is the ex-dividend date?
Rorze Systems Corporation pays a dividend of 50.00 KRW per share a year, a dividend yield of 0.7%. The last ex-dividend date was Dec 29, 2025. A dividend has been paid every year since 2021. The payout ratio is 5.6% of earnings. Free cash flow covers the dividend 22.52 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 Rorze Systems Corporation (071280)?
For today's price to be fair in a discounted-cash-flow model, Rorze Systems Corporation would have to grow free cash flow by -14.0 % per year for five years (discount rate 12.7 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -7.1 % 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 9, 2026.
What discount rate (WACC) does the fair value of 071280 use?
Our models discount Rorze Systems Corporation at 12.7 %: a base by market capitalisation (micro), damped by beta 0.86, 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 Rorze Systems Corporation that is -14.0 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (12.7 %) and the same formula as our fair value.
How much growth has Rorze Systems Corporation (071280) delivered so far?
Over the past 5 years revenue at Rorze Systems Corporation grew -7.1 % a year. The price currently implies free-cash-flow growth of -14.0 % 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 Rorze Systems Corporation (071280) growing?
The median revenue growth in the sector is +11.5 % a year. That is the yardstick for the growth priced into Rorze Systems Corporation (-14.0 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Rorze Systems Corporation (071280)?
The free-cash-flow yield on the price is 16.91 % in the last fiscal year (free cash flow was negative over the last twelve months): that much free cash flow Rorze Systems Corporation produces per unit of market value. When it exceeds the discount rate of our models (12.7 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Rorze Systems Corporation (071280)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Rorze Systems Corporation it is 15,190 KRW per share (as of Nov 9, 2026), against a price of 6,830 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 Rorze Systems Corporation stock overvalued or undervalued in 2026?
As of Nov 9, 2026, 071280 trades below its calculated fair value: price 6,830 KRW, fair value 15,190 KRW, a gap of about +122% (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 071280?
No. The price is what the market pays today (6,830 KRW); the fair value is what the company's own numbers justify (15,190 KRW). For Rorze Systems Corporation the two are 8,360 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Rorze Systems Corporation worth?
The market values Rorze Systems Corporation at about 105B KRW (market capitalisation, as of Nov 9, 2026). Per share that is 6,830 KRW; our models calculate a fair value of 15,190 KRW per share.
What do the bullish and bearish scenarios say about 071280?
Our models span a range for Rorze Systems Corporation: cautious scenario 10,665 KRW, base 15,190 KRW, optimistic 20,131 KRW per share (as of Nov 9, 2026, price 6,830 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 071280?
Rorze Systems Corporation trades at a price-to-earnings ratio of 8.6 (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 15,190 KRW is built from several models across several years. Median P/E at fiscal year-end, 8 fiscal years (2017 to 2025), reported earnings: 11.1. Other multiples: P/B 0.8, P/S 0.7, EV/EBITDA 3.0.
How solid is the balance sheet of Rorze Systems Corporation (071280)?
Balance-sheet figures for Rorze Systems Corporation (as of Nov 9, 2026): return on equity 9.9%. They feed the Quality Score of 67/100, which measures business quality independently of the share price.
How far is 071280 from its 52-week high?
Rorze Systems Corporation trades at 6,830 KRW, about 42% below its 52-week high of 11,734 KRW and 31% above the low of 5,200 KRW (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 15,190 KRW is for.
Which stocks are comparable to Rorze Systems Corporation?
From the same area (Technology) we also value ASML Holding, Applied Materials, Inc, Lam Research Corporation, KLA Corporation, 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 Rorze Systems Corporation stock attractive at the current price?
The data as of Nov 9, 2026: price 6,830 KRW, calculated fair value 15,190 KRW (+122%), Quality Score 67/100, 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 071280 calculated?
We run Rorze Systems 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 15,190 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. Rorze Systems Corporation currently trades 55% 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 Rorze Systems Corporation (071280)?
The closing price on Nov 6, 2026 was 6,830 KRW. Our model-based fair value is 15,190 KRW, about +122% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Rorze Systems Corporation right now?
The price is below even our cautious bear case (10,665 KRW). The market is more pessimistic than our downside scenario. Solid quality (67/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (10,665 KRW to 20,131 KRW) leaves room in how you read the outcome.
Key figures of Rorze Systems Corporation
How large is the market capitalisation of Rorze Systems Corporation (071280)?
The market capitalisation of Rorze Systems Corporation is 105B KRW (≈ $77.5M). 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 Rorze Systems Corporation (071280)?
The price-to-sales ratio of Rorze Systems Corporation is 0.72 (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 Rorze Systems Corporation (071280)?
Earnings per share at Rorze Systems Corporation are 900.02 KRW (price ÷ EPS = P/E 8.6). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Rorze Systems Corporation (071280)?
The dividend yield of Rorze Systems Corporation is 0.7% (payout 5.6%). 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 Rorze Systems Corporation (071280)?
The net margin of Rorze Systems Corporation is 9.5% (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 Rorze Systems Corporation (071280)?
The return on equity (ROE) of Rorze Systems Corporation is 9.9% (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 Rorze Systems Corporation (071280)?
On an EBIT basis the return on assets of Rorze Systems Corporation is 12.1% (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 Rorze Systems Corporation (071280)?
The operating margin of Rorze Systems Corporation is 16.0% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Rorze Systems Corporation (071280)?
Revenue at Rorze Systems Corporation is growing +29.4% versus a year earlier (3y avg −4.8%). 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 Rorze Systems Corporation (071280)?
Earnings per share at Rorze Systems Corporation are growing +36.7% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Rorze Systems Corporation (071280) carry?
The net debt of Rorze Systems Corporation is 9.1B KRW (fiscal year 2020, ≈ 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 Rorze Systems Corporation in the live analysis
One click puts Rorze Systems Corporation 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