WOT. Co., Ltd (396470) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of WOT. Co., Ltd stock KRW 1,650, price KRW 5,600, that is 70.5% below the price, quality 60 out of 100. Rating: strongly overvalued. Calculated from audited financials with 24 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
36‑month range 4,450 KRW – 16,884 KRW · fair‑value band 1,188 KRW – 2,393 KRW · the 5,600 KRW price screens above the 1,650 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 9, 2026.
Follow WOT. Co. in your weekly email
Every Wednesday you see whether WOT. 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.
WOT. Co., Ltd manufactures and sells temperature and humidity control equipment for the semiconductor production process in South Korea. It also offers semiconductor-related equipment repair services. The company was founded in 2004 and is headquartered in Hwaseong-si, South Korea.
Stock analysis
WOT. Co., Ltd (396470) currently trades at 5,600 KRW, while our model-based Fair Value estimate is 1,650 KRW, 71% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 4,645 KRW per share, and 2 of the 24 models we run sit above the 5,600 KRW price.
Bear case: the Dividend Discount group reads lowest at 378.64 KRW, and 22 of the 24 models stay below the price. Data coverage for this calculation is high.
Scenario range: 1,188 KRW (bear) to 2,393 KRW (bull), the price of 5,600 KRW sits above 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 60/100 (solid quality), in the Technology sector.
Weak Growth: Revenue growth is weak: less than 2 % a year.
WOT. Co., Ltd reported revenue of 15.2B KRW in FY2025 versus 26.7B KRW in FY2021, a compound −13.1%/yr. Reported net income was 3.6B KRW in FY2025, compounding −8.6%/yr from FY2021.
Key figures
Market cap 90.1B KRW (≈ $66.6M) Micro · P/E ratio 19.1 · P/S ratio 4.42 · EPS (TTM) 316.14 KRW · Dividend yield 4.8% · Net margin 25.0% · Return on equity 7.7% · Return on assets (EBIT) 9.5% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 67 out of 100 (low confidence).
What moves the price
The share trades about 47% below its 52-week high and 26% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Technology peers we cover trades at −7% fair-value upside, at −71%, 396470 screens richer than that median.
Fair Value models
Bear1,188 KRWFair Value 1,650 KRWBull2,393 KRW
Price 5,600 KRW · Downside -70.5%
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 (39.57 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.40/100
Revenue growth is weak: less than 2 % a year.
Revenue growth 1 year
+0.2%
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.
−12.6%
’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.
−2.2%
Earnings growth per share plus dividend.
Earnings per share, growth per year−7.0%
Dividend (yield on the price)4.8%
Profit margin 2021 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.23% → 16%
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).
+17.0%
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 +14.6% 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.Electronic Components · 653 stocks
Beats the industry median on 9/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score60 · Above median
Fair Value upside−70.5% · Bottom 25%
Profitability
Return on equity (12 months)7.7% · Above median
Return on assets5.3% · Above median
Net margin (12 months)25.0% · Top 25%
Operating margin (12 months)27.0% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)241.1% · Top 25%
Dividend yield (12 months)4.8% · Top 25%
Valuation Multiplesvs Electronic Components median · lower = cheaper
P/E (12 months)19.1× · Cheaper than median
P/B1.36× · Cheaper than median
P/S (12 months)4.42× · Priciest 25%
Price / free cash flow (fiscal year)48.7× · Pricier than median
EV/EBITDA18.7× · Pricier than median
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 0
FUTURE (revenue growth)100· sector 70
PAST (return on equity)31· sector 28
HEALTH (low debt)100· sector 95
DIVIDEND (yield)96· sector 27
VALUE 0: the price sits above our fair-value range.
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 WOT. Co., Ltd (396470) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of 1,650 KRW versus a price of 5,600 KRW, about 71% lower (overvalued).
What is the fair value of 396470?
Our model-based fair value for WOT. Co., Ltd is 1,650 KRW (as of Nov 9, 2026), built from audited fundamentals. The current price: 5,600 KRW.
What is the quality score of 396470?
WOT. Co., Ltd has a Quality Score of 60/100. 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 WOT. Co., Ltd (396470)?
Our model-based price target is the fair value of 1,650 KRW (as of Nov 9, 2026) from 24 valuation models. Cautious scenario 1,188 KRW, optimistic scenario 2,393 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the WOT. Co., Ltd stock forecast for 2026?
Our models put fair value at 1,650 KRW, about 71% lower versus a price of 5,600 KRW (overvalued). Cautious scenario 1,188 KRW, optimistic scenario 2,393 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of WOT. Co., Ltd (396470)?
WOT. Co., Ltd reported trailing-twelve-month revenue of about 20.4B KRW (latest available figure, as of Nov 9, 2026).
Does WOT. Co., Ltd pay a dividend?
WOT. Co., Ltd currently shows a dividend yield of 4.82% relative to its recent price (as of Nov 9, 2026).
How much is the dividend of WOT. Co., Ltd (396470) and when is the ex-dividend date?
WOT. Co., Ltd pays a dividend of 270.00 KRW per share a year, a dividend yield of 4.8%. The last ex-dividend date was Aug 13, 2026. The payout ratio is 85.4% of earnings. Free cash flow covers the dividend 0.43 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 WOT. Co., Ltd (396470)?
For today's price to be fair in a discounted-cash-flow model, WOT. Co., Ltd would have to grow free cash flow by +17.0 % per year for five years (discount rate 12.8 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 4 years revenue grew -13.1 % per year. As of Nov 9, 2026.
What discount rate (WACC) does the fair value of 396470 use?
Our models discount WOT. Co., Ltd at 12.8 %: a base by market capitalisation (micro), damped by beta 0.90, 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 WOT. Co., Ltd that is +17.0 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (12.8 %) and the same formula as our fair value.
How much growth has WOT. Co., Ltd (396470) delivered so far?
Over the past 4 years revenue at WOT. Co., Ltd grew -13.1 % a year. The price currently implies free-cash-flow growth of +17.0 % 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 WOT. Co., Ltd (396470) growing?
The median revenue growth in the sector is +16.8 % a year. That is the yardstick for the growth priced into WOT. Co., Ltd (+17.0 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of WOT. Co., Ltd (396470)?
The free-cash-flow yield on the price is 2.05 %: that much free cash flow WOT. Co., Ltd produces per unit of market value. When it exceeds the discount rate of our models (12.8 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of WOT. Co., Ltd (396470)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For WOT. Co., Ltd it is 1,650 KRW per share (as of Nov 9, 2026), against a price of 5,600 KRW. It is the blended result of 24 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is WOT. Co., Ltd stock overvalued or undervalued in 2026?
As of Nov 9, 2026, 396470 trades above its calculated fair value: price 5,600 KRW, fair value 1,650 KRW, a gap of about −71% (overvalued). 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 396470?
No. The price is what the market pays today (5,600 KRW); the fair value is what the company's own numbers justify (1,650 KRW). For WOT. Co., Ltd the two are 3,950 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is WOT. Co., Ltd worth?
The market values WOT. Co., Ltd at about 90.1B KRW (market capitalisation, as of Nov 9, 2026). Per share that is 5,600 KRW; our models calculate a fair value of 1,650 KRW per share.
What do the bullish and bearish scenarios say about 396470?
Our models span a range for WOT. Co., Ltd: cautious scenario 1,188 KRW, base 1,650 KRW, optimistic 2,393 KRW per share (as of Nov 9, 2026, price 5,600 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 396470?
WOT. Co., Ltd trades at a price-to-earnings ratio of 19.1 (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 1,650 KRW is built from several models across several years. Other multiples: P/B 1.4, P/S 4.4, EV/EBITDA 18.7.
How solid is the balance sheet of WOT. Co., Ltd (396470)?
Balance-sheet figures for WOT. Co., Ltd (as of Nov 9, 2026): return on equity 7.7%. They feed the Quality Score of 60/100, which measures business quality independently of the share price.
How far is 396470 from its 52-week high?
WOT. Co., Ltd trades at 5,600 KRW, about 47% below its 52-week high of 10,590 KRW and 26% above the low of 4,450 KRW (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 1,650 KRW is for.
Which stocks are comparable to WOT. Co., Ltd?
From the same area (Technology) we also value Amphenol Corporation, Hon Hai Precision Industry Co, Corning Incorporated, Delta Electronics, 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 WOT. Co., Ltd stock attractive at the current price?
The data as of Nov 9, 2026: price 5,600 KRW, calculated fair value 1,650 KRW (−71%), Quality Score 60/100, from 24 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 396470 calculated?
We run WOT. Co., Ltd through 24 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 1,650 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. WOT. Co., Ltd itself currently trades above fair value. 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 WOT. Co., Ltd (396470)?
The closing price on Nov 6, 2026 was 5,600 KRW. Our model-based fair value is 1,650 KRW, about 71% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with WOT. Co., Ltd right now?
The price sits above even our optimistic bull case (2,393 KRW). The favourable scenario is already priced in. Solid but not exceptional quality (60/100) and above fair value, neither a clear bargain nor a standout compounder. A fairly wide model range (1,188 KRW to 2,393 KRW) leaves room in how you read the outcome.
Key figures of WOT. Co., Ltd
How large is the market capitalisation of WOT. Co., Ltd (396470)?
The market capitalisation of WOT. Co., Ltd is 90.1B KRW (≈ $66.6M). 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 WOT. Co., Ltd (396470)?
The price-to-sales ratio of WOT. Co., Ltd is 4.42 (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 WOT. Co., Ltd (396470)?
Earnings per share at WOT. Co., Ltd are 316.14 KRW (price ÷ EPS = P/E 19.1). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of WOT. Co., Ltd (396470)?
The dividend yield of WOT. Co., Ltd is 4.8% (payout 85.4%). 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 WOT. Co., Ltd (396470)?
The net margin of WOT. Co., Ltd is 25.0% (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 WOT. Co., Ltd (396470)?
The return on equity (ROE) of WOT. Co., Ltd is 7.7% (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 WOT. Co., Ltd (396470)?
On an EBIT basis the return on assets of WOT. Co., Ltd is 9.5% (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 WOT. Co., Ltd (396470)?
The operating margin of WOT. Co., Ltd is 27.0% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at WOT. Co., Ltd (396470)?
Revenue at WOT. Co., Ltd is growing +241% versus a year earlier (3y avg −12.6%). 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 WOT. Co., Ltd (396470)?
Earnings per share at WOT. Co., Ltd are growing +11.3% versus a year earlier. How much earnings per share grew versus a year earlier.
Free · no account needed
Watch WOT. Co., Ltd in the live analysis
One click puts WOT. Co., Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 9, 2026