Both stocks run through our valuation models. Here is how Exicon Co. (092870) and TES Co. (095610) compare, as of Aug 11, 2026.
As of Aug 11, 2026, Fair Value Calculator sees Exicon Co. as the less overvalued of the two: Exicon Co. trades at KRW 16,650 versus a fair value of KRW 11,710 (-30%), while TES Co. trades at KRW 142,600 versus KRW 48,953 (-66%).
Exicon Co.
092870.KQ · KRW · Information Technology
-30%
upside to fair value
overvalued
PriceKRW 16,650
Fair ValueKRW 11,710
Quality54/100
TES Co.
095610.KQ · KRW · Information Technology
-66%
upside to fair value
overvalued
PriceKRW 142,600
Fair ValueKRW 48,953
Quality69/100
Head-to-head numbers
Green value = the better side for that row (for valuation multiples: lower = cheaper).
Exicon Co.TES Co.
Valuation
—EV/EBITDA0.7×
0.3%Dividend yield1.9%
Profitability
20%Net margin17%
14%Operating margin14%
98%Return on equity—
5%Return on assets9%
Growth
293%Revenue growth (YoY)67%
-10.2%Avg. growth/yr (3Y)-0.6%
-0.4%Avg. growth/yr (5Y)7.4%
Balance & size
0.01×Debt / equity0.12×
$143MMarket cap$2B
weakGrowth qualityhealthy
TES Co. leads: 3 to 5 metric wins.
Dash = not meaningfully computable, for example with negative equity.
Quality in detail
The quality score, broken down into the same factor families as on the stock page, 0 to 100 per family.
Exicon Co.of which business quality 48 · market factors 36TES Co.of which business quality 68 · market factors 72
ProfitabilityMargins and returns on capital today
31
56
Quality GrowthAre margins and returns improving?
99
73
CashflowEarnings quality: real cash, not paper profit
InvestmentDisciplined investing over empire-building
60
50
Low VolatilityCalm price path (market factor)
16
25
MomentumPrice trend over the last 3–12 months (market factor)
35
100
52W MomentumDistance to the 52-week high (market factor)
61
78
Net IssuanceBuybacks instead of dilution
48
87
What the models say
The median fair value (base case) per model family, each in the currency of its trading venue. Green = above the current price, red = below.
Exicon Co.
DCF ModelsKRW 16,437
Earnings-BasedKRW 4,545
MultiplesKRW 9,467
Asset-BasedKRW 10,487
Economic ProfitKRW 7,852
Growth EarningsKRW 12,674
15 of 15 models see the stock below the current price.
TES Co.
DCF ModelsKRW 71,102
Earnings-BasedKRW 65,569
Dividend DiscountKRW 10,171
MultiplesKRW 46,681
Asset-BasedKRW 13,279
Growth DCFKRW 71,996
Economic ProfitKRW 35,415
Growth EarningsKRW 84,671
26 of 26 models see the stock below the current price.
Scenario ranges
From our cautious bear case to the optimistic bull case. The white tick is the current price: left of fair value means room to run.
Exicon Co.
Bear KRW 9,141Fair Value KRW 11,710Bull KRW 11,710
KRW 16,650 = current price (white tick)
TES Co.
Bear KRW 36,715Fair Value KRW 48,953Bull KRW 80,911
KRW 142,600 = current price (white tick)
Compare two other stocks
Tap a field and type again, ticker or company name.
Free, no sign-up
Ranked within their sector
Where each stock sits within its sector peer group. Band = middle 50% of peers, tick = median, dot = this stock.
Exicon Co. · Information Technology
Quality score54 · below median
Fair value upside-30% · above median
TES Co. · Information Technology
Quality score69 · Top 25%
Fair value upside-66% · below median
Bottom line
As of Aug 11, 2026, Fair Value Calculator sees Exicon Co. as the less overvalued of the two: Exicon Co. trades at KRW 16,650 versus a fair value of KRW 11,710 (-30%), while TES Co. trades at KRW 142,600 versus KRW 48,953 (-66%).
Just your email for the monthly Top-25 report of the most undervalued quality stocks, with fair value, quality and price target. Plus 14 days of Pro to try, no card.
Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click. Not financial advice.
A model-based valuation snapshot from 21 models. Values change with price and fundamentals; the date shown above applies.
