Daishin Balance 1 (217270) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Daishin Balance 1 stock KRW 4,228, price KRW 2,160, upside +95.7%, quality 52 out of 100. Rating: strongly undervalued. Calculated from audited financials with 13 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 9, 2026.
How to read this chart
60‑month range 2,045 KRW – 34,500 KRW · fair‑value band 3,039 KRW – 6,891 KRW · the 2,160 KRW price screens below the 4,228 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 9, 2026.
Follow Daishin Balance 1 in your weekly email
Every Wednesday you see whether Daishin Balance 1 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.
Neptune Company develops and supplies mobile games in South Korea. The company operates game studios under the TREEPLLA, PLAYHARD, NFLY STUDIO, EK GAMES, NCROQUIS, Play Lab, HNC Games, prettybusy, and Nimble Neuron names. It also engages in platform business.
Show moreShow less
In addition, the company operates SSP and Ad exchange platforms comprising AD(X) and AdPie for monetizing in-game advertising space in mobile apps and games; KLAT, a ChatAPI; NewsPub, a news curation service; Remake, a digital marketing specialist; and PointPub, a reward-based advertising platform.
Further, it develops and services non-game utility applications, such as Alarmmon and Subway. The company was founded in 2012 and is headquartered in Seongnam-si, South Korea.
Stock analysis
Daishin Balance 1 (217270) currently trades at 2,160 KRW, while our model-based Fair Value estimate is 4,228 KRW, implying the stock looks roughly 49% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 4,228 KRW per share, and 8 of the 13 models we run sit above the 2,160 KRW price.
Bear case: the Asset-Based group reads lowest at 555.44 KRW, and 5 of the 13 models stay below the price. Data coverage for this calculation is medium.
Scenario range: 3,039 KRW (bear) to 6,891 KRW (bull), the price of 2,160 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 52/100 (solid quality), in the Communication Services sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Daishin Balance 1 reported revenue of 123B KRW in FY2025 versus 20.3B KRW in FY2021, a compound +56.8%/yr. Reported net income was −40.2B KRW in FY2025.
Key figures
Market cap 97.1B KRW (≈ $71.8M) Micro · P/S ratio 0.83 · EPS (TTM) −1,229 KRW · Net margin −48.1% · Return on equity −16.3% · Return on assets (EBIT) −4.5% (5-year average) · Operating margin −3.6% · Revenue (TTM) 115B KRW.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 13 out of 100 (low confidence).
What moves the price
The share trades about 63% below its 52-week high and 6% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Communication Services peers we cover trades at 50% fair-value upside, at 96%, 217270 screens cheaper than that median.
Fair Value models
Bear3,039 KRWFair Value 4,228 KRWBull6,891 KRW
Price 2,160 KRW · Upside +95.7%
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.62/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+0.8%
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.
+60.8%
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.
+44.2%
Start year 2020 (pandemic)
Revenue growth 9 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.
+23.5%
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
Profit margin (trend) ⓘ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.
−29.6% (2019) → −15.8% (2024)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
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).
−4.0%
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.
After inflation (South Korea: IMF forecast 2.1% a year to 2030, 2.1% from 2016 to 2025) that is about −6.0% 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.Electronic Gaming & Multimedia · 164 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.
Is Daishin Balance 1 (217270) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of 4,228 KRW versus a price of 2,160 KRW, about +96% upside (undervalued).
What is the fair value of 217270?
Our model-based fair value for Daishin Balance 1 is 4,228 KRW (as of Nov 9, 2026), built from audited fundamentals. The current price: 2,160 KRW.
What is the quality score of 217270?
Daishin Balance 1 has a Quality Score of 52/100. 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 Daishin Balance 1 (217270)?
Our model-based price target is the fair value of 4,228 KRW (as of Nov 9, 2026) from 13 valuation models. Cautious scenario 3,039 KRW, optimistic scenario 6,891 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Daishin Balance 1 stock forecast for 2026?
Our models put fair value at 4,228 KRW, about +96% upside versus a price of 2,160 KRW (undervalued). Cautious scenario 3,039 KRW, optimistic scenario 6,891 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Daishin Balance 1 (217270)?
Daishin Balance 1 reported trailing-twelve-month revenue of about 115B KRW (latest available figure, as of Nov 9, 2026).
What growth is priced into Daishin Balance 1 (217270)?
For today's price to be fair in a discounted-cash-flow model, Daishin Balance 1 would have to grow free cash flow by -4.0 % 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 +44.2 % per year. As of Nov 9, 2026.
What discount rate (WACC) does the fair value of 217270 use?
Our models discount Daishin Balance 1 at 11.6 %: a base by market capitalisation (micro), damped by beta 0.24, 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 Daishin Balance 1 that is -4.0 % 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 Daishin Balance 1 (217270) delivered so far?
Over the past 5 years revenue at Daishin Balance 1 grew +44.2 % a year. The price currently implies free-cash-flow growth of -4.0 % 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 Daishin Balance 1 (217270) growing?
The median revenue growth in the sector is +3.8 % a year. That is the yardstick for the growth priced into Daishin Balance 1 (-4.0 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Daishin Balance 1 (217270)?
The free-cash-flow yield on the price is 8.05 %: that much free cash flow Daishin Balance 1 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 Daishin Balance 1 (217270)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Daishin Balance 1 it is 4,228 KRW per share (as of Nov 9, 2026), against a price of 2,160 KRW. It is the blended result of 13 valuation models in 6 families (DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit).
Is Daishin Balance 1 stock overvalued or undervalued in 2026?
As of Nov 9, 2026, 217270 trades below its calculated fair value: price 2,160 KRW, fair value 4,228 KRW, a gap of about +96% (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 217270?
No. The price is what the market pays today (2,160 KRW); the fair value is what the company's own numbers justify (4,228 KRW). For Daishin Balance 1 the two are 2,068 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Daishin Balance 1 worth?
The market values Daishin Balance 1 at about 97.1B KRW (market capitalisation, as of Nov 9, 2026). Per share that is 2,160 KRW; our models calculate a fair value of 4,228 KRW per share.
What do the bullish and bearish scenarios say about 217270?
Our models span a range for Daishin Balance 1: cautious scenario 3,039 KRW, base 4,228 KRW, optimistic 6,891 KRW per share (as of Nov 9, 2026, price 2,160 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Daishin Balance 1 (217270)?
Balance-sheet figures for Daishin Balance 1 (as of Nov 9, 2026): return on equity −16.3%, debt of 0.01 per unit of equity. They feed the Quality Score of 52/100, which measures business quality independently of the share price.
How far is 217270 from its 52-week high?
Daishin Balance 1 trades at 2,160 KRW, about 63% below its 52-week high of 5,850 KRW and 6% above the low of 2,045 KRW (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 4,228 KRW is for.
Which stocks are comparable to Daishin Balance 1?
From the same area (Communication Services) we also value NetEase, Inc, Take-Two Interactive Software, Inc, Roblox Corporation, Zhejiang Century Huatong 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 Daishin Balance 1 stock attractive at the current price?
The data as of Nov 9, 2026: price 2,160 KRW, calculated fair value 4,228 KRW (+96%), Quality Score 52/100, from 13 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 217270 calculated?
We run Daishin Balance 1 through 13 models from 6 families: DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit. Every model gets the same audited fundamentals; the fair value of 4,228 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. Daishin Balance 1 currently trades 49% 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 Daishin Balance 1 (217270)?
The closing price on Nov 6, 2026 was 2,160 KRW. Our model-based fair value is 4,228 KRW, about +96% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Daishin Balance 1 right now?
The price is below even our cautious bear case (3,039 KRW). The market is more pessimistic than our downside scenario. Solid quality (52/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (3,039 KRW to 6,891 KRW) leaves room in how you read the outcome.
Key figures of Daishin Balance 1
How large is the market capitalisation of Daishin Balance 1 (217270)?
The market capitalisation of Daishin Balance 1 is 97.1B KRW (≈ $71.8M). 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 Daishin Balance 1 (217270)?
The price-to-sales ratio of Daishin Balance 1 is 0.83 (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 Daishin Balance 1 (217270)?
Earnings per share at Daishin Balance 1 are −1,229 KRW. Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Daishin Balance 1 (217270)?
The net margin of Daishin Balance 1 is −48.1% (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 Daishin Balance 1 (217270)?
The return on equity (ROE) of Daishin Balance 1 is −16.3% (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 Daishin Balance 1 (217270)?
On an EBIT basis the return on assets of Daishin Balance 1 is −4.5% (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 Daishin Balance 1 (217270)?
The operating margin of Daishin Balance 1 is −3.6% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Daishin Balance 1 (217270)?
Revenue at Daishin Balance 1 is growing −22.1% versus a year earlier (3y avg +60.8%). 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 Daishin Balance 1 (217270)?
Earnings per share at Daishin Balance 1 are growing −7.7% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Daishin Balance 1 (217270) carry?
The net debt of Daishin Balance 1 is 23.4B KRW (fiscal year 2019, ≈ 3.0 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 Daishin Balance 1 in the live analysis
One click puts Daishin Balance 1 on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Some data
Nov 9, 2026