Fila Holdings Corp (081660) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of Fila Holdings Corp stock KRW 85,304, price KRW 37,850, upside +125.4%, 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 22,529 KRW – 51,518 KRW · fair‑value band 49,587 KRW – 110,937 KRW · the 37,850 KRW price screens below the 85,304 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 9, 2026.
Follow Fila Holdings in your weekly email
Every Wednesday you see whether Fila Holdings 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.
Misto Holdings Corp., together with its subsidiaries, engages in the sale of textile products, clothing, footwear, leather products, watches, cosmetics, golf equipment, and other products under the FILA brand name in Korea and internationally.
Show moreShow less
The company manufactures and sells golf products, including golf balls, clubs, and gears under the Titleist brand; and licenses FILA branded products. It also exports its products.
Misto Holdings Corp. was formerly known as FILA Holdings Corporation and changed its name to Misto Holdings Corp. in April 2025. Misto Holdings Corp. was founded in 1991 and is based in Seoul, South Korea.
Stock analysis
Fila Holdings Corp (081660) currently trades at 37,850 KRW, while our model-based Fair Value estimate is 85,304 KRW, implying the stock looks roughly 56% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 89,609 KRW per share, and 19 of the 26 models we run sit above the 37,850 KRW price.
Bear case: the Dividend Discount group reads lowest at 25,317 KRW, and 7 of the 26 models stay below the price. Data coverage for this calculation is high.
Scenario range: 49,587 KRW (bear) to 110,937 KRW (bull), the price of 37,850 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 Consumer Cyclical sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Fila Holdings Corp reported revenue of 4.5T KRW in FY2025 versus 3.8T KRW in FY2021, a compound +4.2%/yr. Reported net income was 224B KRW in FY2025, compounding −1.2%/yr from FY2021.
Key figures
Market cap 2.0T KRW (≈ $1.5B) Small · P/E ratio 7.3 · P/S ratio 0.43 · EPS (TTM) 5,223 KRW · Dividend yield 5.3% · Net margin 5.8% · Return on equity 15.3% · Return on assets (EBIT) 8.3% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 54 out of 100 (low confidence).
What moves the price
The share trades about 27% below its 52-week high and 8% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at 10% fair-value upside, at 125%, 081660 screens cheaper than that median.
Fair Value models
Bear49,587 KRWFair Value 85,304 KRWBull110,937 KRW
Price 37,850 KRW · Upside +125.4%
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 (2,764 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.75/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+4.7%
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.
+1.9%
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.
+7.4%
Start year 2020 (pandemic). Over 10 years: +18.5% a year
Revenue growth 15 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.
+14.1%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in KRW (mathematically smoothed) ⓘ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. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip. 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.
+7.0%
Earnings growth per share plus dividend.
Earnings per share, growth per year+1.7%
Dividend (yield on the price)5.3%
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.1.4% vs −2.6%, picking up
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.11% → 11%
2025 sits 190% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
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 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).
−2.3%
The company could shrink this much every year for the next five years and today's price would still be justified.
What forecasts expect ⓘ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.
+3.0%
Yearly sales growth analysts expect, extended to five years.
After inflation (South Korea: IMF forecast 2.1% a year to 2030, 2.1% from 2016 to 2025) that is about −4.3% a year for the price and +0.9% 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.Leisure · 170 stocks
Beats the industry median on 13/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score67 · Top 25%
Fair Value upside+125.4% · Top 25%
Profitability
Return on equity (12 months)15.3% · Top 25%
Return on assets6.3% · Above median
Net margin (12 months)9.0% · Above median
Operating margin (12 months)20.6% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)16.6% · Top 25%
Dividend yield (12 months)5.3% · Top 25%
Balance sheet
Debt / equity0.69× · Highest 25%
Valuation Multiplesvs Leisure median · lower = cheaper
P/E (12 months)7.3× · Cheapest 25%
P/B1.05× · Cheaper than median
P/S (12 months)0.67× · Cheapest 25%
Price / free cash flow (fiscal year)10.1× · 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.
Is Fila Holdings Corp (081660) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of 85,304 KRW versus a price of 37,850 KRW, about +125% upside (undervalued).
What is the fair value of 081660?
Our model-based fair value for Fila Holdings Corp is 85,304 KRW (as of Nov 9, 2026), built from audited fundamentals. The current price: 37,850 KRW.
What is the quality score of 081660?
Fila Holdings Corp 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 Fila Holdings Corp (081660)?
Our model-based price target is the fair value of 85,304 KRW (as of Nov 9, 2026) from 26 valuation models. Cautious scenario 49,587 KRW, optimistic scenario 110,937 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Fila Holdings Corp stock forecast for 2026?
Our models put fair value at 85,304 KRW, about +125% upside versus a price of 37,850 KRW (undervalued). Cautious scenario 49,587 KRW, optimistic scenario 110,937 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Fila Holdings Corp (081660)?
Fila Holdings Corp reported trailing-twelve-month revenue of about 4.7T KRW (latest available figure, as of Nov 9, 2026).
Does Fila Holdings Corp pay a dividend?
Fila Holdings Corp currently shows a dividend yield of 5.28% relative to its recent price (as of Nov 9, 2026).
How much is the dividend of Fila Holdings Corp (081660) and when is the ex-dividend date?
Fila Holdings Corp pays a dividend of 2,000 KRW per share a year, a dividend yield of 5.3%. The last ex-dividend date was Oct 15, 2026. A dividend has been paid every year since at least 2010. The payout ratio is 38.3% of earnings. Free cash flow covers the dividend 2.97 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 Fila Holdings Corp (081660)?
For today's price to be fair in a discounted-cash-flow model, Fila Holdings Corp would have to grow free cash flow by -2.3 % per year for five years (discount rate 10.2 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +7.4 % per year. As of Nov 9, 2026.
What discount rate (WACC) does the fair value of 081660 use?
Our models discount Fila Holdings Corp at 10.2 %: a base by market capitalisation (small), damped by beta 0.21, 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 Fila Holdings Corp that is -2.3 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (10.2 %) and the same formula as our fair value.
How much growth has Fila Holdings Corp (081660) delivered so far?
Over the past 5 years revenue at Fila Holdings Corp grew +7.4 % a year. The price currently implies free-cash-flow growth of -2.3 % 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 Fila Holdings Corp (081660) growing?
The median revenue growth in the sector is +4.8 % a year. That is the yardstick for the growth priced into Fila Holdings Corp (-2.3 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Fila Holdings Corp (081660)?
The free-cash-flow yield on the price is 15.37 %: that much free cash flow Fila Holdings Corp produces per unit of market value. When it exceeds the discount rate of our models (10.2 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Fila Holdings Corp (081660)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Fila Holdings Corp it is 85,304 KRW per share (as of Nov 9, 2026), against a price of 37,850 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 Fila Holdings Corp stock overvalued or undervalued in 2026?
As of Nov 9, 2026, 081660 trades below its calculated fair value: price 37,850 KRW, fair value 85,304 KRW, a gap of about +125% (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 081660?
No. The price is what the market pays today (37,850 KRW); the fair value is what the company's own numbers justify (85,304 KRW). For Fila Holdings Corp the two are 47,454 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Fila Holdings Corp worth?
The market values Fila Holdings Corp at about 2.0T KRW (market capitalisation, as of Nov 9, 2026). Per share that is 37,850 KRW; our models calculate a fair value of 85,304 KRW per share.
What do the bullish and bearish scenarios say about 081660?
Our models span a range for Fila Holdings Corp: cautious scenario 49,587 KRW, base 85,304 KRW, optimistic 110,937 KRW per share (as of Nov 9, 2026, price 37,850 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 081660?
Fila Holdings Corp trades at a price-to-earnings ratio of 7.3 (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 85,304 KRW is built from several models across several years. Other multiples: P/B 1.1, P/S 0.7, EV/EBITDA 5.2.
How solid is the balance sheet of Fila Holdings Corp (081660)?
Balance-sheet figures for Fila Holdings Corp (as of Nov 9, 2026): return on equity 15.3%, debt of 0.69 per unit of equity. They feed the Quality Score of 67/100, which measures business quality independently of the share price.
How far is 081660 from its 52-week high?
Fila Holdings Corp trades at 37,850 KRW, about 27% below its 52-week high of 51,518 KRW and 8% above the low of 35,181 KRW (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of 85,304 KRW is for.
Which stocks are comparable to Fila Holdings Corp?
From the same area (Consumer Cyclical) we also value Pop Mart International Group, Amer Sports, Inc, Hasbro, Inc, Life Time Group, 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 Fila Holdings Corp stock attractive at the current price?
The data as of Nov 9, 2026: price 37,850 KRW, calculated fair value 85,304 KRW (+125%), 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 081660 calculated?
We run Fila Holdings Corp 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 85,304 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. Fila Holdings Corp currently trades 56% 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 Fila Holdings Corp (081660)?
The closing price on Nov 9, 2026 was 37,850 KRW. Our model-based fair value is 85,304 KRW, about +125% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Fila Holdings Corp right now?
The price is below even our cautious bear case (49,587 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 (49,587 KRW to 110,937 KRW) leaves room in how you read the outcome.
Key figures of Fila Holdings Corp
How large is the market capitalisation of Fila Holdings Corp (081660)?
The market capitalisation of Fila Holdings Corp is 2.0T KRW (≈ $1.5B). 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 Fila Holdings Corp (081660)?
The price-to-sales ratio of Fila Holdings Corp is 0.43 (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 Fila Holdings Corp (081660)?
Earnings per share at Fila Holdings Corp are 5,223 KRW (price ÷ EPS = P/E 7.3). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Fila Holdings Corp (081660)?
The dividend yield of Fila Holdings Corp is 5.3% (payout 38.3%). 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 Fila Holdings Corp (081660)?
The net margin of Fila Holdings Corp is 5.8% (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 Fila Holdings Corp (081660)?
The return on equity (ROE) of Fila Holdings Corp is 15.3% (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 Fila Holdings Corp (081660)?
On an EBIT basis the return on assets of Fila Holdings Corp is 8.3% (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 Fila Holdings Corp (081660)?
The operating margin of Fila Holdings Corp is 20.6% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Fila Holdings Corp (081660)?
Revenue at Fila Holdings Corp is growing +16.6% versus a year earlier (3y avg +1.9%). 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 Fila Holdings Corp (081660)?
Earnings per share at Fila Holdings Corp are growing +64.5% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Fila Holdings Corp (081660) carry?
The net debt of Fila Holdings Corp is 1.0T KRW (fiscal year 2025, ≈ 3.3 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 Fila Holdings Corp in the live analysis
One click puts Fila Holdings Corp 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