KineMaster Corporation (139670) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of KineMaster Corporation stock KRW 1,769, price KRW 1,700, upside +4.1%, quality 61 out of 100. Rating: fairly valued. Calculated from audited financials with 22 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 3, 2026.
How to read this chart
60‑month range 1,356 KRW – 30,200 KRW · fair‑value band 1,364 KRW – 2,504 KRW · the 1,700 KRW price screens below the 1,769 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. As of Nov 3, 2026.
Follow KineMaster in your weekly email
Every Wednesday you see whether KineMaster 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.
KineMaster Corporation engages in the development of multimedia software for mobile devices in South Korea.
Show moreShow less
The company offers KineMasterMobile, a video editing app that offers tools; and NexPlayer, a multiscreen player integrated into apps and Websites offering OTT services to enable stable HLS and MPEG-DASH streaming. The company was formerly known as NexStreaming Corp.
KineMaster Corporation was founded in 2002 and is headquartered in Seoul, South Korea.
Stock analysis
KineMaster Corporation (139670) currently trades at 1,700 KRW, while our model-based Fair Value estimate is 1,769 KRW, so the stock looks roughly fairly valued today (gap 3.9%).
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 5,075 KRW per share, and 14 of the 22 models we run sit above the 1,700 KRW price.
Bear case: the Earnings-Based group reads lowest at 1,037 KRW, and 8 of the 22 models stay below the price. Data coverage for this calculation is medium.
Scenario range: 1,364 KRW (bear) to 2,504 KRW (bull), the price of 1,700 KRW sits inside 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 61/100 (solid quality), in the Technology sector.
Mixed Growth: Spin-off in 2024: revenue and profit before it include the divested business. Growth is measured afresh from 2024.
KineMaster Corporation reported revenue of 12.3B KRW in FY2025 versus 23.6B KRW in FY2021, a compound −15.1%/yr. Reported net income was 3.4B KRW in FY2025.
Key figures
Market cap 24.0B KRW (≈ $17.7M) Micro · P/E ratio 3.3 · P/S ratio 2.08 · EPS (TTM) 508.52 KRW · Net margin 62.1% · Return on equity 26.6% · Return on assets (EBIT) −18.0% (5-year average) · Operating margin 18.6%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 77 out of 100 (low confidence).
What moves the price
The share trades about 37% below its 52-week high and 25% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Technology peers we cover trades at 10% fair-value upside, at 4%, 139670 screens richer than that median.
Fair Value models
Bear1,364 KRWFair Value 1,769 KRWBull2,504 KRW
Price 1,700 KRW · Upside +4.1%
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 (436.07 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.55/100
Spin-off in 2024: revenue and profit before it include the divested business. Growth is measured afresh from 2024.
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.
+20.2%
Earnings growth per share plus dividend.
Earnings per share, growth per year+20.2%
Dividend (yield on the price)0.0%
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.14% → 8%
Growth Forecast
Price in line with expectations
The price assumes about as much growth as 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).
−13.9%
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 −15.6% 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.Software - Application · 628 stocks
Beats the industry median on 10/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score61 · Above median
Fair Value upside+4.1% · Above median
Profitability
Return on equity (12 months)26.6% · Top 25%
Return on assets12.4% · Top 25%
Net margin (12 months)62.1% · Top 25%
Operating margin (12 months)18.6% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)−12.1% · Bottom 25%
Balance sheet
Debt / equity0.22× · Above median
Valuation Multiplesvs Software - Application 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). "KineMaster Corporation Fair Value". https://www.fairvalue-calculator.com/stock/139670
Frequently asked questions
Is KineMaster Corporation (139670) overvalued or undervalued?
As of Nov 3, 2026, our model estimates a fair value of 1,769 KRW versus a price of 1,700 KRW, about +4% upside (fairly valued).
What is the fair value of 139670?
Our model-based fair value for KineMaster Corporation is 1,769 KRW (as of Nov 3, 2026), built from audited fundamentals. The current price: 1,700 KRW.
What is the quality score of 139670?
KineMaster Corporation has a Quality Score of 61/100. 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 KineMaster Corporation (139670)?
Our model-based price target is the fair value of 1,769 KRW (as of Nov 3, 2026) from 22 valuation models. Cautious scenario 1,364 KRW, optimistic scenario 2,504 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the KineMaster Corporation stock forecast for 2026?
Our models put fair value at 1,769 KRW, about +4% upside versus a price of 1,700 KRW (fairly valued). Cautious scenario 1,364 KRW, optimistic scenario 2,504 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of KineMaster Corporation (139670)?
KineMaster Corporation reported trailing-twelve-month revenue of about 11.6B KRW (latest available figure, as of Nov 3, 2026).
What growth is priced into KineMaster Corporation (139670)?
For today's price to be fair in a discounted-cash-flow model, KineMaster Corporation would have to grow free cash flow by -13.9 % per year for five years (discount rate 9.2 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -16.3 % per year. As of Nov 3, 2026.
What discount rate (WACC) does the fair value of 139670 use?
Our models discount KineMaster Corporation at 9.2 %: a base by market capitalisation (nano), damped by beta 0.64, 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 KineMaster Corporation that is -13.9 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (9.2 %) and the same formula as our fair value.
How much growth has KineMaster Corporation (139670) delivered so far?
Over the past 5 years revenue at KineMaster Corporation grew -16.3 % a year. The price currently implies free-cash-flow growth of -13.9 % 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 KineMaster Corporation (139670) growing?
The median revenue growth in the sector is +11.5 % a year. That is the yardstick for the growth priced into KineMaster Corporation (-13.9 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of KineMaster Corporation (139670)?
The free-cash-flow yield on the price is 12.15 %: that much free cash flow KineMaster Corporation produces per unit of market value. When it exceeds the discount rate of our models (9.2 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of KineMaster Corporation (139670)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For KineMaster Corporation it is 1,769 KRW per share (as of Nov 3, 2026), against a price of 1,700 KRW. It is the blended result of 22 valuation models in 7 families (DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is KineMaster Corporation stock overvalued or undervalued in 2026?
As of Nov 3, 2026, 139670 trades below its calculated fair value: price 1,700 KRW, fair value 1,769 KRW, a gap of about +4% (fairly valued). 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 139670?
No. The price is what the market pays today (1,700 KRW); the fair value is what the company's own numbers justify (1,769 KRW). For KineMaster Corporation the two are 69.06 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is KineMaster Corporation worth?
The market values KineMaster Corporation at about 24.0B KRW (market capitalisation, as of Nov 3, 2026). Per share that is 1,700 KRW; our models calculate a fair value of 1,769 KRW per share.
What do the bullish and bearish scenarios say about 139670?
Our models span a range for KineMaster Corporation: cautious scenario 1,364 KRW, base 1,769 KRW, optimistic 2,504 KRW per share (as of Nov 3, 2026, price 1,700 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 139670?
KineMaster Corporation trades at a price-to-earnings ratio of 3.3 (as of Nov 3, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 1,769 KRW is built from several models across several years. Other multiples: P/B 1.0, P/S 2.1, EV/EBITDA 15.5.
How solid is the balance sheet of KineMaster Corporation (139670)?
Balance-sheet figures for KineMaster Corporation (as of Nov 3, 2026): return on equity 26.6%, debt of 0.22 per unit of equity. They feed the Quality Score of 61/100, which measures business quality independently of the share price.
How far is 139670 from its 52-week high?
KineMaster Corporation trades at 1,700 KRW, about 37% below its 52-week high of 2,680 KRW and 25% above the low of 1,356 KRW (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 1,769 KRW is for.
Which stocks are comparable to KineMaster Corporation?
From the same area (Technology) we also value SAP SE, Salesforce, Inc, Shopify Inc, ServiceNow, 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 KineMaster Corporation stock attractive at the current price?
The data as of Nov 3, 2026: price 1,700 KRW, calculated fair value 1,769 KRW (+4%), Quality Score 61/100, from 22 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 139670 calculated?
We run KineMaster Corporation through 22 models from 7 families: DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 1,769 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. KineMaster Corporation currently trades 4% 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 KineMaster Corporation (139670)?
The closing price on Nov 6, 2026 was 1,700 KRW. Our model-based fair value is 1,769 KRW, about +4% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with KineMaster Corporation right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. A fairly wide model range (1,364 KRW to 2,504 KRW) leaves room in how you read the outcome.
Key figures of KineMaster Corporation
How large is the market capitalisation of KineMaster Corporation (139670)?
The market capitalisation of KineMaster Corporation is 24.0B KRW (≈ $17.7M). 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 KineMaster Corporation (139670)?
The price-to-sales ratio of KineMaster Corporation is 2.08 (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 KineMaster Corporation (139670)?
Earnings per share at KineMaster Corporation are 508.52 KRW (price ÷ EPS = P/E 3.3). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of KineMaster Corporation (139670)?
The net margin of KineMaster Corporation is 62.1% (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 KineMaster Corporation (139670)?
The return on equity (ROE) of KineMaster Corporation is 26.6% (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 KineMaster Corporation (139670)?
On an EBIT basis the return on assets of KineMaster Corporation is −18.0% (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 KineMaster Corporation (139670)?
The operating margin of KineMaster Corporation is 18.6% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at KineMaster Corporation (139670)?
Revenue at KineMaster Corporation is growing −12.1% versus a year earlier. 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 KineMaster Corporation (139670)?
Earnings per share at KineMaster Corporation are growing +44.2% versus a year earlier. How much earnings per share grew versus a year earlier.
Free · no account needed
Watch KineMaster Corporation in the live analysis
One click puts KineMaster Corporation on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Some data
Nov 3, 2026