VC Inc. (365900) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of VC Inc. stock KRW 3,130, price KRW 2,440, upside +28.3%, quality 52 out of 100. Rating: undervalued. Calculated from audited financials with 7 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 4, 2026.
How to read this chart
56‑month range 2,295 KRW – 15,600 KRW · fair‑value band 2,574 KRW – 3,740 KRW · the 2,440 KRW price screens below the 3,130 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 4, 2026.
Follow VC in your weekly email
Every Wednesday you see whether VC 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.
VC Inc. manufactures and sells wireless communication devices and parts for golf courses in South Korea. It offers range finders, such as digital yardage books, watches, laser type products, and phonetic products; launch monitors; and various accessories.
Show moreShow less
The company was founded in 2005 and is based in Seoul, South Korea.
Stock analysis
VC Inc. (365900) currently trades at 2,440 KRW, while our model-based Fair Value estimate is 3,130 KRW, implying the stock looks roughly 22% undervalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of 3,527 KRW per share, and 6 of the 7 models we run sit above the 2,440 KRW price.
Bear case: the DCF Models group reads lowest at 2,989 KRW, and 1 of the 7 models stay below the price. Data coverage for this calculation is medium.
Scenario range: 2,574 KRW (bear) to 3,740 KRW (bull), the price of 2,440 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 Consumer Cyclical sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
VC Inc. reported revenue of 46.9B KRW in FY2025 versus 53.7B KRW in FY2021, a compound −3.3%/yr. Reported net income was −3.0B KRW in FY2025.
Key figures
Market cap 17.8B KRW (≈ $13.2M) Micro · P/S ratio 0.34 · Net margin 9.1% · Return on equity −1,395% · Return on assets (EBIT) −1.2% (5-year average) · Operating margin 6.1% · Revenue (TTM) 55.6B KRW · Revenue growth (YoY) −6.7%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 30 out of 100 (low confidence).
What moves the price
The share trades about 29% below its 52-week high and 6% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −8% fair-value upside, at 28%, 365900 screens cheaper than that median.
Fair Value models
Bear2,574 KRWFair Value 3,130 KRWBull3,740 KRW
Price 2,440 KRW · Upside +28.3%
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.40/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
+6.3%
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.
−4.8%
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.
+2.9%
Start year 2020 (pandemic)
Revenue growth 6 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.
+5.5%
’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.
15.0% (2020) → −3.1% (2025)
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
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).
+58.1%
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 +54.9% 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 sector: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median. (Industry “Leisure Products” was too small, so the broader sector is used.)Consumer Discretionary · 3513 stocks
Beats the sector median on 7/11 measures
Overall it ranks above its sector peers.
Valuation
Quality Score52 · Below median
Fair Value upside+28.3% · Above median
Profitability
Return on assets−3.6% · Bottom 25%
Net margin (12 months)9.1% · Top 25%
Operating margin (12 months)6.1% · Above median
Growth and dividend
Revenue growth (quarter YoY)−6.7% · Bottom 25%
Balance sheet
Debt / equity0.01× · Below median
Valuation Multiplesvs Consumer Discretionary 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). "VC Inc. Fair Value". https://www.fairvalue-calculator.com/stock/365900
Frequently asked questions
Is VC Inc. (365900) overvalued or undervalued?
As of Nov 4, 2026, our model estimates a fair value of 3,130 KRW versus a price of 2,440 KRW, about +28% upside (undervalued).
What is the fair value of 365900?
Our model-based fair value for VC Inc. is 3,130 KRW (as of Nov 4, 2026), built from audited fundamentals. The current price: 2,440 KRW.
What is the quality score of 365900?
VC Inc. 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 VC Inc. (365900)?
Our model-based price target is the fair value of 3,130 KRW (as of Nov 4, 2026) from 7 valuation models. Cautious scenario 2,574 KRW, optimistic scenario 3,740 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the VC Inc. stock forecast for 2026?
Our models put fair value at 3,130 KRW, about +28% upside versus a price of 2,440 KRW (undervalued). Cautious scenario 2,574 KRW, optimistic scenario 3,740 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of VC Inc. (365900)?
VC Inc. reported trailing-twelve-month revenue of about 55.6B KRW (latest available figure, as of Nov 4, 2026).
What growth is priced into VC Inc. (365900)?
For today's price to be fair in a discounted-cash-flow model, VC Inc. would have to grow free cash flow by +58.1 % per year for five years (discount rate 10.1 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +2.9 % per year. As of Nov 4, 2026.
What discount rate (WACC) does the fair value of 365900 use?
Our models discount VC Inc. at 10.1 %: a base by market capitalisation (nano), 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 VC Inc. that is +58.1 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (10.1 %) and the same formula as our fair value.
How much growth has VC Inc. (365900) delivered so far?
Over the past 5 years revenue at VC Inc. grew +2.9 % a year. The price currently implies free-cash-flow growth of +58.1 % 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 VC Inc. (365900) growing?
The median revenue growth in the sector is +4.8 % a year. That is the yardstick for the growth priced into VC Inc. (+58.1 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of VC Inc. (365900)?
The free-cash-flow yield on the price is 1.10 %: that much free cash flow VC Inc. produces per unit of market value. When it exceeds the discount rate of our models (10.1 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of VC Inc. (365900)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For VC Inc. it is 3,130 KRW per share (as of Nov 4, 2026), against a price of 2,440 KRW. It is the blended result of 7 valuation models in 3 families (DCF Models, Asset-Based, Growth DCF).
Is VC Inc. stock overvalued or undervalued in 2026?
As of Nov 4, 2026, 365900 trades below its calculated fair value: price 2,440 KRW, fair value 3,130 KRW, a gap of about +28% (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 365900?
No. The price is what the market pays today (2,440 KRW); the fair value is what the company's own numbers justify (3,130 KRW). For VC Inc. the two are 689.59 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is VC Inc. worth?
The market values VC Inc. at about 17.8B KRW (market capitalisation, as of Nov 4, 2026). Per share that is 2,440 KRW; our models calculate a fair value of 3,130 KRW per share.
What do the bullish and bearish scenarios say about 365900?
Our models span a range for VC Inc.: cautious scenario 2,574 KRW, base 3,130 KRW, optimistic 3,740 KRW per share (as of Nov 4, 2026, price 2,440 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of VC Inc. (365900)?
Balance-sheet figures for VC Inc. (as of Nov 4, 2026): 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 365900 from its 52-week high?
VC Inc. trades at 2,440 KRW, about 29% below its 52-week high of 3,440 KRW and 6% above the low of 2,295 KRW (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of 3,130 KRW is for.
Which stocks are comparable to VC Inc.?
From the same area (Consumer Cyclical) we also value GOLFZON NEWDIN HOLDINGS Co, Aurora World Corporation, SONOKONG Co, CRAVATEX, 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 VC Inc. stock attractive at the current price?
The data as of Nov 4, 2026: price 2,440 KRW, calculated fair value 3,130 KRW (+28%), Quality Score 52/100, from 7 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 365900 calculated?
We run VC Inc. through 7 models from 3 families: DCF Models, Asset-Based, Growth DCF. Every model gets the same audited fundamentals; the fair value of 3,130 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. VC Inc. currently trades 22% 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 VC Inc. (365900)?
The closing price on Nov 9, 2026 was 2,440 KRW. Our model-based fair value is 3,130 KRW, about +28% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with VC Inc. right now?
The price is below even our cautious bear case (2,574 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.
Key figures of VC Inc.
How large is the market capitalisation of VC Inc. (365900)?
The market capitalisation of VC Inc. is 17.8B KRW (≈ $13.2M). 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 VC Inc. (365900)?
The price-to-sales ratio of VC Inc. is 0.34 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the net margin of VC Inc. (365900)?
The net margin of VC Inc. is 9.1% (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 VC Inc. (365900)?
The return on equity (ROE) of VC Inc. is −1,395% (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 VC Inc. (365900)?
On an EBIT basis the return on assets of VC Inc. is −1.2% (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 VC Inc. (365900)?
The operating margin of VC Inc. is 6.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at VC Inc. (365900)?
Revenue at VC Inc. is growing −6.7% versus a year earlier (3y avg −4.8%). 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 VC Inc. (365900)?
Earnings per share at VC Inc. are growing −60.4% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does VC Inc. (365900) carry?
The net debt of VC Inc. is 23.1B KRW (fiscal year 2025). 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 VC Inc. in the live analysis
One click puts VC Inc. on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Some data
Nov 4, 2026