MegaStudyEdu Co. Ltd (215200) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of MegaStudyEdu Co. Ltd stock KRW 115,800, price KRW 38,600, upside +200.0%, quality 76 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 34,150 KRW – 89,898 KRW · fair‑value band 77,950 KRW – 144,764 KRW · the 38,600 KRW price screens below the 115,800 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 8, 2026.
Follow MegaStudyEdu Co. in your weekly email
Every Wednesday you see whether MegaStudyEdu 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.
MegaStudyEdu Co. Ltd. provides online and offline educational services primarily in South Korea. It engages in the provision of online education academy, education information, entrance examination consulting, offline school direct management, education-related database, publishing services, etc.
Show moreShow less
The company provides its services to elementary, middle, and high school students. MegaStudyEdu Co. Ltd. was founded in 2000 and is headquartered in Seoul, South Korea.
Stock analysis
MegaStudyEdu Co. Ltd (215200) currently trades at 38,600 KRW, while our model-based Fair Value estimate is 115,800 KRW, implying the stock looks roughly 67% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 194,311 KRW per share, and 23 of the 26 models we run sit above the 38,600 KRW price.
Bear case: the Dividend Discount group reads lowest at 19,287 KRW, and 3 of the 26 models stay below the price. Data coverage for this calculation is low.
Scenario range: 77,950 KRW (bear) to 144,764 KRW (bull), the price of 38,600 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 76/100 (high quality), in the Consumer Defensive sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
MegaStudyEdu Co. Ltd reported revenue of 885B KRW in FY2025 versus 704B KRW in FY2021, a compound +5.9%/yr. Reported net income was 85.3B KRW in FY2025, compounding +1.2%/yr from FY2021.
Key figures
Market cap 400B KRW (≈ $296M) Micro · P/E ratio 5.0 · P/S ratio 0.45 · EPS (TTM) 7,831 KRW · Dividend yield 10.4% · Net margin 9.5% · Return on equity 17.8% · Return on assets (EBIT) 12.5% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 61 out of 100 (medium confidence).
What moves the price
The share trades about 20% below its 52-week high and 13% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Defensive peers we cover trades at 31% fair-value upside, at 200%, 215200 screens cheaper than that median.
Fair Value models
Bear77,950 KRWFair Value 115,800 KRWBull144,764 KRW
Price 38,600 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. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (3,285 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.88/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
−6.1%
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.
+13.3%
Start year 2020 (pandemic). Over 10 years: +21.6% a year
Revenue growth 10 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.
+21.6%
’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.
+25.7%
Earnings growth per share plus dividend.
Earnings per share, growth per year+15.3%
Dividend (yield on the price)10.4%
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.15.3% vs 40.6%, slowing
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.6% → 14%
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).
−21.3%
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 −22.9% 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.Education & Training Services · 109 stocks
Beats the industry median on 12/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score76 · Top 25%
Fair Value upside+200.0% · Top 25%
Profitability
Return on equity (12 months)17.8% · Top 25%
Return on assets9.5% · Top 25%
Net margin (12 months)9.5% · Above median
Operating margin (12 months)13.9% · Above median
Growth and dividend
Revenue growth (quarter YoY)1.9% · Below median
Dividend yield (12 months)10.4% · Top 25%
Valuation Multiplesvs Education & Training Services 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 MegaStudyEdu Co. Ltd (215200) overvalued or undervalued?
As of Nov 8, 2026, our model estimates a fair value of 115,800 KRW versus a price of 38,600 KRW, about +200% upside (undervalued).
What is the fair value of 215200?
Our model-based fair value for MegaStudyEdu Co. Ltd is 115,800 KRW (as of Nov 8, 2026), built from audited fundamentals. The current price: 38,600 KRW.
What is the quality score of 215200?
MegaStudyEdu Co. Ltd has a Quality Score of 76/100. 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 MegaStudyEdu Co. Ltd (215200)?
Our model-based price target is the fair value of 115,800 KRW (as of Nov 8, 2026) from 26 valuation models. Cautious scenario 77,950 KRW, optimistic scenario 144,764 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the MegaStudyEdu Co. Ltd stock forecast for 2026?
Our models put fair value at 115,800 KRW, about +200% upside versus a price of 38,600 KRW (undervalued). Cautious scenario 77,950 KRW, optimistic scenario 144,764 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of MegaStudyEdu Co. Ltd (215200)?
MegaStudyEdu Co. Ltd reported trailing-twelve-month revenue of about 888B KRW (latest available figure, as of Nov 8, 2026).
Does MegaStudyEdu Co. Ltd pay a dividend?
MegaStudyEdu Co. Ltd currently shows a dividend yield of 10.36% relative to its recent price (as of Nov 8, 2026).
How much is the dividend of MegaStudyEdu Co. Ltd (215200) and when is the ex-dividend date?
MegaStudyEdu Co. Ltd pays a dividend of 4,000 KRW per share a year, a dividend yield of 10.4%. The last ex-dividend date was Jun 29, 2026. The payout ratio is 51.1% of earnings. Free cash flow covers the dividend 2.54 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 MegaStudyEdu Co. Ltd (215200)?
For today's price to be fair in a discounted-cash-flow model, MegaStudyEdu Co. Ltd would have to grow free cash flow by -21.3 % 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 +13.3 % per year. As of Nov 8, 2026.
What discount rate (WACC) does the fair value of 215200 use?
Our models discount MegaStudyEdu Co. Ltd at 11.6 %: a base by market capitalisation (small), 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 MegaStudyEdu Co. Ltd that is -21.3 % 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 MegaStudyEdu Co. Ltd (215200) delivered so far?
Over the past 5 years revenue at MegaStudyEdu Co. Ltd grew +13.3 % a year. The price currently implies free-cash-flow growth of -21.3 % 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 MegaStudyEdu Co. Ltd (215200) growing?
The median revenue growth in the sector is +4.8 % a year. That is the yardstick for the growth priced into MegaStudyEdu Co. Ltd (-21.3 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of MegaStudyEdu Co. Ltd (215200)?
The free-cash-flow yield on the price is 27.40 %: that much free cash flow MegaStudyEdu 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 MegaStudyEdu Co. Ltd (215200)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For MegaStudyEdu Co. Ltd it is 115,800 KRW per share (as of Nov 8, 2026), against a price of 38,600 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 MegaStudyEdu Co. Ltd stock overvalued or undervalued in 2026?
As of Nov 8, 2026, 215200 trades below its calculated fair value: price 38,600 KRW, fair value 115,800 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 215200?
No. The price is what the market pays today (38,600 KRW); the fair value is what the company's own numbers justify (115,800 KRW). For MegaStudyEdu Co. Ltd the two are 77,200 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is MegaStudyEdu Co. Ltd worth?
The market values MegaStudyEdu Co. Ltd at about 400B KRW (market capitalisation, as of Nov 8, 2026). Per share that is 38,600 KRW; our models calculate a fair value of 115,800 KRW per share.
What do the bullish and bearish scenarios say about 215200?
Our models span a range for MegaStudyEdu Co. Ltd: cautious scenario 77,950 KRW, base 115,800 KRW, optimistic 144,764 KRW per share (as of Nov 8, 2026, price 38,600 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 215200?
MegaStudyEdu Co. Ltd trades at a price-to-earnings ratio of 5.0 (as of Nov 8, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 115,800 KRW is built from several models across several years. Median P/E at fiscal year-end, 8 fiscal years (2018 to 2025), reported earnings, FY2025 ex one-offs: 9.7. Other multiples: P/B 0.8, P/S 0.5, EV/EBITDA 1.8.
How solid is the balance sheet of MegaStudyEdu Co. Ltd (215200)?
Balance-sheet figures for MegaStudyEdu Co. Ltd (as of Nov 8, 2026): return on equity 17.8%. They feed the Quality Score of 76/100, which measures business quality independently of the share price.
How far is 215200 from its 52-week high?
MegaStudyEdu Co. Ltd trades at 38,600 KRW, about 20% below its 52-week high of 48,138 KRW and 13% above the low of 34,150 KRW (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of 115,800 KRW is for.
Which stocks are comparable to MegaStudyEdu Co. Ltd?
From the same area (Consumer Defensive) we also value New Oriental Education & Technology Group, Laureate Education, Inc, Covista Inc, Physicswallah Limited, 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 MegaStudyEdu Co. Ltd stock attractive at the current price?
The data as of Nov 8, 2026: price 38,600 KRW, calculated fair value 115,800 KRW (+200%), Quality Score 76/100, 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 215200 calculated?
We run MegaStudyEdu 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 115,800 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. MegaStudyEdu Co. Ltd 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 MegaStudyEdu Co. Ltd (215200)?
The closing price on Nov 9, 2026 was 38,600 KRW. Our model-based fair value is 115,800 KRW, about +200% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with MegaStudyEdu Co. Ltd right now?
The rarer combination: high quality (76/100) AND below fair value. That earns a closer look rather than a quick verdict. The price is below even our cautious bear case (77,950 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. A fairly wide model range (77,950 KRW to 144,764 KRW) leaves room in how you read the outcome.
Key figures of MegaStudyEdu Co. Ltd
How large is the market capitalisation of MegaStudyEdu Co. Ltd (215200)?
The market capitalisation of MegaStudyEdu Co. Ltd is 400B KRW (≈ $296M). 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 MegaStudyEdu Co. Ltd (215200)?
The price-to-sales ratio of MegaStudyEdu Co. Ltd is 0.45 (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 MegaStudyEdu Co. Ltd (215200)?
Earnings per share at MegaStudyEdu Co. Ltd are 7,831 KRW (price ÷ EPS = P/E 5.0). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of MegaStudyEdu Co. Ltd (215200)?
The dividend yield of MegaStudyEdu Co. Ltd is 10.4% (payout 51.1%). 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 MegaStudyEdu Co. Ltd (215200)?
The net margin of MegaStudyEdu Co. Ltd 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 MegaStudyEdu Co. Ltd (215200)?
The return on equity (ROE) of MegaStudyEdu Co. Ltd is 17.8% (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 MegaStudyEdu Co. Ltd (215200)?
On an EBIT basis the return on assets of MegaStudyEdu Co. Ltd is 12.5% (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 MegaStudyEdu Co. Ltd (215200)?
The operating margin of MegaStudyEdu Co. Ltd is 13.9% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at MegaStudyEdu Co. Ltd (215200)?
Revenue at MegaStudyEdu Co. Ltd is growing +1.9% 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 MegaStudyEdu Co. Ltd (215200)?
Earnings per share at MegaStudyEdu Co. Ltd are growing −5.9% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does MegaStudyEdu Co. Ltd (215200) carry?
The net debt of MegaStudyEdu Co. Ltd is 40.2B KRW (fiscal year 2023, ≈ 0.4 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 MegaStudyEdu Co. Ltd in the live analysis
One click puts MegaStudyEdu Co. Ltd 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