SAMG Entertainment Co. Ltd. (419530) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of SAMG Entertainment Co. Ltd. stock KRW 34,760, price KRW 14,220, upside +144.4%, quality 56 out of 100. Rating: strongly undervalued. 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 8, 2026.
How to read this chart
47‑month range 8,880 KRW – 94,800 KRW · fair‑value band 21,561 KRW – 43,805 KRW · the 14,220 KRW price screens below the 34,760 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 8, 2026.
Follow SAMG Entertainment Co. in your weekly email
Every Wednesday you see whether SAMG Entertainment 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.
SAMG Entertainment Co., Ltd. produces TV series and animated feature films, and AD and games worldwide.
Show moreShow less
The company also produces short clips in various languages; and develops, designs, and produces toys with animation IP. Its product portfolio includes Miniforce, CATCH! TEENIEPING: Fairies of Emotion, SUPERDINO, LULUPOP, Miraculous: Tales of Ladybug & Cat Noir, MONKART, WATCH-CAR, VROOM! VROOM! VROOMIZ, and Zak Storm.
The company was founded in 2000 and is based in Seoul, South Korea.
Stock analysis
SAMG Entertainment Co. Ltd. (419530) currently trades at 14,220 KRW, while our model-based Fair Value estimate is 34,760 KRW, implying the stock looks roughly 59% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 111,180 KRW per share, and 23 of the 24 models we run sit above the 14,220 KRW price.
Bear case: the Asset-Based group reads lowest at 5,048 KRW, and 1 of the 24 models stay below the price. Data coverage for this calculation is medium.
Scenario range: 21,561 KRW (bear) to 43,805 KRW (bull), the price of 14,220 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 56/100 (solid quality), in the Communication Services sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
SAMG Entertainment Co. Ltd. reported revenue of 141B KRW in FY2025 versus 38.4B KRW in FY2021, a compound +38.5%/yr. Reported net income was 30.1B KRW in FY2025.
Key figures
Market cap 138B KRW (≈ $102M) Micro · P/E ratio 43.9 · P/S ratio 0.95 · EPS (TTM) 325.26 KRW · Net margin 2.1% · Return on equity 4.2% · Return on assets (EBIT) 0.3% (5-year average) · Operating margin 5.5%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 47 out of 100 (low confidence).
What moves the price
The share trades about 72% below its 52-week high and at its 52-week low, currently below its 200-day average.
For context, the median of 10 Communication Services peers we cover trades at −13% fair-value upside, at 144%, 419530 screens cheaper than that median.
Fair Value models
Bear21,561 KRWFair Value 34,760 KRWBull43,805 KRW
Price 14,220 KRW · Upside +144.4%
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 12 months old). Earnings retained since then (325.26 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.
Best data coverage
FCF DCF21,421 KRW28,483 KRW48,781 KRW76
Growth DCF20,183 KRW29,429 KRW45,555 KRW74
EPV13,552 KRW14,830 KRW15,845 KRW71
All 24 models by family
DCF Models
FCF DCF21,421 KRW28,483 KRW48,781 KRW76
Owner Earnings25,216 KRW45,914 KRW80,311 KRW70
5Y Revenue Exit23,200 KRW38,661 KRW70,984 KRW67
5Y EBITDA Exit28,534 KRW49,414 KRW90,332 KRW69
5Y P/E Exit40,606 KRW92,265 KRW163,162 KRW64
10Y Revenue Exit21,633 KRW43,487 KRW56,937 KRW64
10Y EBITDA Exit25,366 KRW52,604 KRW99,628 KRW62
10Y P/E Exit32,401 KRW73,241 KRW141,082 KRW57
Earnings-Based
Graham-Dodd21,405 KRW149,278 KRW209,489 KRW60
Lynch FV61,125 KRW87,321 KRW113,517 KRW58
PEG = 1.061,125 KRW87,321 KRW113,517 KRW55
EPV13,552 KRW14,830 KRW15,845 KRW71
Multiples
P/E Multiple51,939 KRW69,253 KRW86,566 KRW63
P/S Multiple38,782 KRW51,709 KRW64,637 KRW58
P/B Multiple18,319 KRW24,425 KRW30,531 KRW55
EV/EBIT26,736 KRW36,205 KRW45,674 KRW66
EV/EBITDA30,253 KRW40,894 KRW51,535 KRW67
EV/Revenue19,871 KRW29,103 KRW38,336 KRW53
Asset-Based
NCAV (Graham)3,331 KRW5,048 KRW6,309 KRW54
Growth DCF
Growth DCF20,183 KRW29,429 KRW45,555 KRW74
Rev-Margin DCF23,911 KRW43,961 KRW82,696 KRW66
Economic Profit
Residual Income14,100 KRW21,485 KRW44,846 KRW62
ROIC Compounder15,905 KRW20,476 KRW24,899 KRW69
Growth Earnings
Growth-Adj P/E77,826 KRW111,180 KRW144,534 KRW65
The fair value above starts from this blend and is adjusted for dilution from new shares.
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.81/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+21.3%
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.
+27.4%
’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.
8.8% (2021) → 16.0% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: no profitable base year
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).
−0.5%
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 −2.5% a year for the price.
Compare SAMG Entertainment Co. Ltd. with another stock
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.Entertainment · 221 stocks
Beats the industry median on 10/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score56 · Above median
Fair Value upside+144.4% · Top 25%
Profitability
Return on equity (12 months)4.2% · Above median
Return on assets22.2% · Top 25%
Net margin (12 months)2.1% · Above median
Operating margin (12 months)5.5% · Above median
Growth and dividend
Revenue growth (quarter YoY)5.7% · Above median
Balance sheet
Debt / equity0.11× · Above median
Valuation Multiplesvs Entertainment median · lower = cheaper
P/E (12 months)43.9× · Priciest 25%
P/B1.70× · Pricier than median
P/S (12 months)0.95× · Cheaper than median
Price / free cash flow (fiscal year)8.8× · Cheaper than median
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). "SAMG Entertainment Co. Ltd. Fair Value". https://www.fairvalue-calculator.com/stock/419530
Frequently asked questions
Is SAMG Entertainment Co. Ltd. (419530) overvalued or undervalued?
As of Nov 8, 2026, our model estimates a fair value of 34,760 KRW versus a price of 14,220 KRW, about +144% upside (undervalued).
What is the fair value of 419530?
Our model-based fair value for SAMG Entertainment Co. Ltd. is 34,760 KRW (as of Nov 8, 2026), built from audited fundamentals. The current price: 14,220 KRW.
What is the quality score of 419530?
SAMG Entertainment Co. Ltd. has a Quality Score of 56/100. 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 SAMG Entertainment Co. Ltd. (419530)?
Our model-based price target is the fair value of 34,760 KRW (as of Nov 8, 2026) from 24 valuation models. Cautious scenario 21,561 KRW, optimistic scenario 43,805 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the SAMG Entertainment Co. Ltd. stock forecast for 2026?
Our models put fair value at 34,760 KRW, about +144% upside versus a price of 14,220 KRW (undervalued). Cautious scenario 21,561 KRW, optimistic scenario 43,805 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of SAMG Entertainment Co. Ltd. (419530)?
SAMG Entertainment Co. Ltd. reported trailing-twelve-month revenue of about 145B KRW (latest available figure, as of Nov 8, 2026).
What growth is priced into SAMG Entertainment Co. Ltd. (419530)?
For today's price to be fair in a discounted-cash-flow model, SAMG Entertainment Co. Ltd. would have to grow free cash flow by -0.5 % per year for five years (discount rate 14.1 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 4 years revenue grew +38.5 % per year. As of Nov 8, 2026.
What discount rate (WACC) does the fair value of 419530 use?
Our models discount SAMG Entertainment Co. Ltd. at 14.1 %: a base by market capitalisation (micro), damped by beta 1.29, 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 SAMG Entertainment Co. Ltd. that is -0.5 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (14.1 %) and the same formula as our fair value.
How much growth has SAMG Entertainment Co. Ltd. (419530) delivered so far?
Over the past 4 years revenue at SAMG Entertainment Co. Ltd. grew +38.5 % a year. The price currently implies free-cash-flow growth of -0.5 % 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 SAMG Entertainment Co. Ltd. (419530) growing?
The median revenue growth in the sector is +3.8 % a year. That is the yardstick for the growth priced into SAMG Entertainment Co. Ltd. (-0.5 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of SAMG Entertainment Co. Ltd. (419530)?
The free-cash-flow yield on the price is 12.19 %: that much free cash flow SAMG Entertainment Co. Ltd. produces per unit of market value. When it exceeds the discount rate of our models (14.1 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of SAMG Entertainment Co. Ltd. (419530)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For SAMG Entertainment Co. Ltd. it is 34,760 KRW per share (as of Nov 8, 2026), against a price of 14,220 KRW. It is the blended result of 24 valuation models in 7 families (DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is SAMG Entertainment Co. Ltd. stock overvalued or undervalued in 2026?
As of Nov 8, 2026, 419530 trades below its calculated fair value: price 14,220 KRW, fair value 34,760 KRW, a gap of about +144% (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 419530?
No. The price is what the market pays today (14,220 KRW); the fair value is what the company's own numbers justify (34,760 KRW). For SAMG Entertainment Co. Ltd. the two are 20,540 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is SAMG Entertainment Co. Ltd. worth?
The market values SAMG Entertainment Co. Ltd. at about 138B KRW (market capitalisation, as of Nov 8, 2026). Per share that is 14,220 KRW; our models calculate a fair value of 34,760 KRW per share.
What do the bullish and bearish scenarios say about 419530?
Our models span a range for SAMG Entertainment Co. Ltd.: cautious scenario 21,561 KRW, base 34,760 KRW, optimistic 43,805 KRW per share (as of Nov 8, 2026, price 14,220 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 419530?
SAMG Entertainment Co. Ltd. trades at a price-to-earnings ratio of 43.9 (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 34,760 KRW is built from several models across several years. Other multiples: P/B 1.7, P/S 1.0, EV/EBITDA 4.4.
How solid is the balance sheet of SAMG Entertainment Co. Ltd. (419530)?
Balance-sheet figures for SAMG Entertainment Co. Ltd. (as of Nov 8, 2026): return on equity 4.2%, debt of 0.11 per unit of equity. They feed the Quality Score of 56/100, which measures business quality independently of the share price.
How far is 419530 from its 52-week high?
SAMG Entertainment Co. Ltd. trades at 14,220 KRW, about 72% below its 52-week high of 50,600 KRW and at the low of 14,220 KRW (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 34,760 KRW is for.
Which stocks are comparable to SAMG Entertainment Co. Ltd.?
From the same area (Communication Services) we also value Netflix, Inc, The Walt Disney Company, Live Nation Entertainment, Inc, TKO 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 SAMG Entertainment Co. Ltd. stock attractive at the current price?
The data as of Nov 8, 2026: price 14,220 KRW, calculated fair value 34,760 KRW (+144%), Quality Score 56/100, 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 419530 calculated?
We run SAMG Entertainment Co. Ltd. through 24 models from 7 families: DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 34,760 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. SAMG Entertainment Co. Ltd. currently trades 59% 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 SAMG Entertainment Co. Ltd. (419530)?
The closing price on Nov 6, 2026 was 14,220 KRW. Our model-based fair value is 34,760 KRW, about +144% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with SAMG Entertainment Co. Ltd. right now?
The price is below even our cautious bear case (21,561 KRW). The market is more pessimistic than our downside scenario. Solid quality (56/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (21,561 KRW to 43,805 KRW) leaves room in how you read the outcome.
Key figures of SAMG Entertainment Co. Ltd.
How large is the market capitalisation of SAMG Entertainment Co. Ltd. (419530)?
The market capitalisation of SAMG Entertainment Co. Ltd. is 138B KRW (≈ $102M). 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 SAMG Entertainment Co. Ltd. (419530)?
The price-to-sales ratio of SAMG Entertainment Co. Ltd. is 0.95 (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 SAMG Entertainment Co. Ltd. (419530)?
Earnings per share at SAMG Entertainment Co. Ltd. are 325.26 KRW (price ÷ EPS = P/E 43.9). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of SAMG Entertainment Co. Ltd. (419530)?
The net margin of SAMG Entertainment Co. Ltd. is 2.1% (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 SAMG Entertainment Co. Ltd. (419530)?
The return on equity (ROE) of SAMG Entertainment Co. Ltd. is 4.2% (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 SAMG Entertainment Co. Ltd. (419530)?
On an EBIT basis the return on assets of SAMG Entertainment Co. Ltd. is 0.3% (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 SAMG Entertainment Co. Ltd. (419530)?
The operating margin of SAMG Entertainment Co. Ltd. is 5.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at SAMG Entertainment Co. Ltd. (419530)?
Revenue at SAMG Entertainment Co. Ltd. is growing +5.7% versus a year earlier (3y avg +27.4%). 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 SAMG Entertainment Co. Ltd. (419530)?
Earnings per share at SAMG Entertainment Co. Ltd. are growing −28.9% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does SAMG Entertainment Co. Ltd. (419530) carry?
The net debt of SAMG Entertainment Co. Ltd. is 16.0B KRW (fiscal year 2023, ≈ 1.0 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 SAMG Entertainment Co. Ltd. in the live analysis
One click puts SAMG Entertainment Co. Ltd. on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Some data
Nov 8, 2026