Brand X Co. Ltd. (337930) fair value: what the stock is really worth
As of Nov 11, 2026: fair value (intrinsic value) of Brand X Co. Ltd. stock KRW 5,628, price KRW 1,876, upside +200.0%, quality 51 out of 100. Rating: strongly undervalued. Calculated from audited financials with 25 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 1,781 KRW – 11,855 KRW · fair‑value band 3,303 KRW – 7,035 KRW · the 1,876 KRW price screens below the 5,628 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 9, 2026.
Follow Brand X Co. in your weekly email
Every Wednesday you see whether Brand X 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.
XEXYMIX Corporation manufactures and sells athleisure clothing in South Korea.
Show moreShow less
The company provides women's leggings, jogger pants, top, padtop, outerwear, bottoms, innerwear, swimwear, and business wear; men's top, outerwear, bottoms, innerwear, business wear, and swimwear; golf wears for women and men's, and supplies; swimwear for women, men's, and kids; and shoes and supplies.
The company was formerly known as Brand X Co.,Ltd. and changed its name to XEXYMIX Corporation in March 2025. XEXYMIX Corporation was founded in 2017 and is based in Seoul, South Korea.
Stock analysis
Brand X Co. Ltd. (337930) currently trades at 1,876 KRW, while our model-based Fair Value estimate is 5,628 KRW, implying the stock looks roughly 67% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 11,987 KRW per share, and 25 of the 25 models we run sit above the 1,876 KRW price.
Bear case: the Growth DCF group reads lowest at 2,174 KRW, and 0 of the 25 models stay below the price. Data coverage for this calculation is low.
Scenario range: 3,303 KRW (bear) to 7,035 KRW (bull), the price of 1,876 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 51/100 (solid quality), in the Consumer Cyclical sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Brand X Co. Ltd. reported revenue of 274B KRW in FY2025 versus 166B KRW in FY2021, a compound +13.4%/yr. Reported net income was 11.8B KRW in FY2025, compounding +11.1%/yr from FY2021.
Key figures
Market cap 55.7B KRW (≈ $41.9M) Micro · P/E ratio 5.2 · P/S ratio 0.20 · EPS (TTM) 363.40 KRW · Dividend yield 6.9% · Net margin 3.9% · Return on equity 9.4% · Return on assets (EBIT) 13.5% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 43 out of 100 (low confidence).
What moves the price
The share trades about 70% below its 52-week high and 5% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −7% fair-value upside, at 200%, 337930 screens cheaper than that median.
Fair Value models
Bear3,303 KRWFair Value 5,628 KRWBull7,035 KRW
Price 1,876 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 (201.43 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.62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+0.9%
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.
+9.8%
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.
+14.4%
Start year 2020 (pandemic)
Revenue growth 7 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.
+43.7%
’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.
+15.4%
Earnings growth per share plus dividend.
Earnings per share, growth per year+8.5%
Dividend (yield on the price)6.9%
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% → 6%
Growth Forecast
A lot of optimism in the price
The price assumes more 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).
+23.0%
Yearly growth needed for the next five years to justify today's price.
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 +20.5% 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.Apparel Manufacturing · 223 stocks
Beats the industry median on 11/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score51 · Below median
Fair Value upside+200.0% · Top 25%
Profitability
Return on equity (12 months)9.4% · Above median
Return on assets6.7% · Top 25%
Net margin (12 months)3.9% · Above median
Operating margin (12 months)7.2% · Above median
Growth and dividend
Revenue growth (quarter YoY)−0.3% · Below median
Dividend yield (12 months)6.9% · Top 25%
Balance sheet
Debt / equity0.01× · Below median
Valuation Multiplesvs Apparel Manufacturing 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). "Brand X Co. Ltd. Fair Value". https://www.fairvalue-calculator.com/stock/337930
Frequently asked questions
Is Brand X Co. Ltd. (337930) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of 5,628 KRW versus a price of 1,876 KRW, about +200% upside (undervalued).
What is the fair value of 337930?
Our model-based fair value for Brand X Co. Ltd. is 5,628 KRW (as of Nov 9, 2026), built from audited fundamentals. The current price: 1,876 KRW.
What is the quality score of 337930?
Brand X Co. Ltd. has a Quality Score of 51/100. 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 Brand X Co. Ltd. (337930)?
Our model-based price target is the fair value of 5,628 KRW (as of Nov 9, 2026) from 25 valuation models. Cautious scenario 3,303 KRW, optimistic scenario 7,035 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Brand X Co. Ltd. stock forecast for 2026?
Our models put fair value at 5,628 KRW, about +200% upside versus a price of 1,876 KRW (undervalued). Cautious scenario 3,303 KRW, optimistic scenario 7,035 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Brand X Co. Ltd. (337930)?
Brand X Co. Ltd. reported trailing-twelve-month revenue of about 276B KRW (latest available figure, as of Nov 9, 2026).
Does Brand X Co. Ltd. pay a dividend?
Brand X Co. Ltd. currently shows a dividend yield of 6.93% relative to its recent price (as of Nov 9, 2026).
How much is the dividend of Brand X Co. Ltd. (337930) and when is the ex-dividend date?
Brand X Co. Ltd. pays a dividend of 130.00 KRW per share a year, a dividend yield of 6.9%. The last ex-dividend date was Aug 19, 2026. A dividend has been paid every year since at least 2020. The payout ratio is 35.8% of earnings. Free cash flow covers the dividend 0.06 times. Our assessment: Watch coverage. The dividend isn’t fully covered by free cash flow or earnings, part of it is funded from reserves or debt. Fine for now, but worth watching: if it stays uncovered, the dividend could be cut.
What growth is priced into Brand X Co. Ltd. (337930)?
For today's price to be fair in a discounted-cash-flow model, Brand X Co. Ltd. would have to grow free cash flow by +23.0 % per year for five years (discount rate 10.6 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +14.4 % per year. As of Nov 9, 2026.
What discount rate (WACC) does the fair value of 337930 use?
Our models discount Brand X Co. Ltd. at 10.6 %: a base by market capitalisation (nano), damped by beta 1.19, 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 Brand X Co. Ltd. that is +23.0 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (10.6 %) and the same formula as our fair value.
How much growth has Brand X Co. Ltd. (337930) delivered so far?
Over the past 5 years revenue at Brand X Co. Ltd. grew +14.4 % a year. The price currently implies free-cash-flow growth of +23.0 % 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 Brand X Co. Ltd. (337930) growing?
The median revenue growth in the sector is +4.4 % a year. That is the yardstick for the growth priced into Brand X Co. Ltd. (+23.0 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Brand X Co. Ltd. (337930)?
The free-cash-flow yield on the price is 0.38 %: that much free cash flow Brand X Co. Ltd. produces per unit of market value. When it exceeds the discount rate of our models (10.6 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Brand X Co. Ltd. (337930)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Brand X Co. Ltd. it is 5,628 KRW per share (as of Nov 9, 2026), against a price of 1,876 KRW. It is the blended result of 25 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Brand X Co. Ltd. stock overvalued or undervalued in 2026?
As of Nov 9, 2026, 337930 trades below its calculated fair value: price 1,876 KRW, fair value 5,628 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 337930?
No. The price is what the market pays today (1,876 KRW); the fair value is what the company's own numbers justify (5,628 KRW). For Brand X Co. Ltd. the two are 3,752 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Brand X Co. Ltd. worth?
The market values Brand X Co. Ltd. at about 55.7B KRW (market capitalisation, as of Nov 9, 2026). Per share that is 1,876 KRW; our models calculate a fair value of 5,628 KRW per share.
What do the bullish and bearish scenarios say about 337930?
Our models span a range for Brand X Co. Ltd.: cautious scenario 3,303 KRW, base 5,628 KRW, optimistic 7,035 KRW per share (as of Nov 9, 2026, price 1,876 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 337930?
Brand X Co. Ltd. trades at a price-to-earnings ratio of 5.2 (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 5,628 KRW is built from several models across several years. Median P/E at fiscal year-end, 5 fiscal years (2021 to 2025), reported earnings: 13.9. Other multiples: P/B 0.5, P/S 0.2, EV/EBITDA 0.9.
How solid is the balance sheet of Brand X Co. Ltd. (337930)?
Balance-sheet figures for Brand X Co. Ltd. (as of Nov 9, 2026): return on equity 9.4%, debt of 0.01 per unit of equity. They feed the Quality Score of 51/100, which measures business quality independently of the share price.
How far is 337930 from its 52-week high?
Brand X Co. Ltd. trades at 1,876 KRW, about 70% below its 52-week high of 6,189 KRW and 5% above the low of 1,781 KRW (as of Nov 11, 2026). Distance from the high says nothing about value: that is what the fair value of 5,628 KRW is for.
Which stocks are comparable to Brand X Co. Ltd.?
From the same area (Consumer Cyclical) we also value Ralph Lauren Corporation, Moncler S.p.A, LPP SA, Levi Strauss & Co, 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 Brand X Co. Ltd. stock attractive at the current price?
The data as of Nov 9, 2026: price 1,876 KRW, calculated fair value 5,628 KRW (+200%), Quality Score 51/100, from 25 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 337930 calculated?
We run Brand X Co. Ltd. through 25 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 5,628 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 14.0% above its aggregate fair value. Brand X 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 Brand X Co. Ltd. (337930)?
The closing price on Nov 11, 2026 was 1,876 KRW. Our model-based fair value is 5,628 KRW, about +200% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Brand X Co. Ltd. right now?
The price is below even our cautious bear case (3,303 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. Solid quality (51/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (3,303 KRW to 7,035 KRW) leaves room in how you read the outcome.
Key figures of Brand X Co. Ltd.
How large is the market capitalisation of Brand X Co. Ltd. (337930)?
The market capitalisation of Brand X Co. Ltd. is 55.7B KRW (≈ $41.9M). 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 Brand X Co. Ltd. (337930)?
The price-to-sales ratio of Brand X Co. Ltd. is 0.20 (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 Brand X Co. Ltd. (337930)?
Earnings per share at Brand X Co. Ltd. are 363.40 KRW (price ÷ EPS = P/E 5.2). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Brand X Co. Ltd. (337930)?
The dividend yield of Brand X Co. Ltd. is 6.9% (payout 35.8%). 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 Brand X Co. Ltd. (337930)?
The net margin of Brand X Co. Ltd. is 3.9% (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 Brand X Co. Ltd. (337930)?
The return on equity (ROE) of Brand X Co. Ltd. is 9.4% (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 Brand X Co. Ltd. (337930)?
On an EBIT basis the return on assets of Brand X Co. Ltd. is 13.5% (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 Brand X Co. Ltd. (337930)?
The operating margin of Brand X Co. Ltd. is 7.2% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Brand X Co. Ltd. (337930)?
Revenue at Brand X Co. Ltd. is growing −0.3% versus a year earlier (3y avg +9.8%). 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 Brand X Co. Ltd. (337930)?
Earnings per share at Brand X Co. Ltd. are growing −20.5% versus a year earlier. How much earnings per share grew versus a year earlier.
Free · no account needed
Watch Brand X Co. Ltd. in the live analysis
One click puts Brand X 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 9, 2026