Gs Retail (007070) fair value: what the stock is really worth
As of Sep 23, 2026: fair value of Gs Retail KRW 24,027, price KRW 22,800, upside +5.4%, quality 62 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Gs Retail for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
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, dashed = 300-day average. As of Sep 24, 2026.
How to read this chart
60‑month range 13,204 KRW – 33,727 KRW · the 22,800 KRW price screens below the 24,027 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 24, 2026.
Follow Gs Retail in your weekly email
Every Wednesday you see whether Gs Retail 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.
GS Retail Co., Ltd. operates convenience stores and supermarkets in South Korea. It operates convenience stores under the GS25 brand; supermarkets under the GS the Fresh brand; and TV shopping business under the GS SHOP brand.
Show more
GS Retail Co., Ltd. operates convenience stores and supermarkets in South Korea. It operates convenience stores under the GS25 brand; supermarkets under the GS the Fresh brand; and TV shopping business under the GS SHOP brand. The company also engages in the retail and franchise of food and product merchandise; fresh food merchandise and processing; real estate development and rental; home and internet shopping; manufacture of seasoning; advertising; door-to-door transport agency; e-commerce; and cosigned warehouse operations. In addition, it provides call center services, as well as education and consulting services. The company was founded in 1971 and is headquartered in Seoul, South Korea. GS Retail Co., Ltd. operates as a subsidiary of GS Holdings Corp.
Stock analysis
Gs Retail (007070) currently trades at 22,800 KRW, while our model-based Fair Value estimate is 24,027 KRW, implying the stock looks roughly 5.1% fairly valued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 82,778 KRW per share, and 17 of the 24 models we run sit above the 22,800 KRW price.
Bear case: the Earnings-Based group reads lowest at 2,994 KRW, and 7 of the 24 models stay below the price. Evidence for this calculation is medium.
Quality & growth
The Quality Score stands at 62/100 (solid quality), in the Consumer Cyclical sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Gs Retail reported revenue of 12.0T KRW in FY2025 versus 9.8T KRW in FY2021, a compound +5.2%/yr. Reported net income was 43.4B KRW in FY2025, compounding −52.0%/yr from FY2021.
Key figures
Market cap 2.1T KRW (≈ $1.5B) · P/S ratio 0.18 · Dividend yield 2.6% · Net margin 0.4% · Return on equity 3.0% · Return on assets (EBIT) 3.0% · Operating margin 2.0% · Revenue (TTM) 12.1T KRW.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 42 out of 100 (low confidence).
What moves the price
The share trades about 23% below its 52-week high and 45% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at 1% fair-value upside, at 5%, 007070 screens cheaper than that median.
Fair Value models
Bear 24,027 KRWFair Value 24,027 KRWBull 24,027 KRW
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model.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.Evidence ⓘEvidence = 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.67/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+3.3%
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.
+2.1%
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.
+6.2%
Start year 2020 (pandemic). Over 10 years: +6.7% a year
Revenue growth 14 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.
+8.2%
’14
’15
’16
’17
’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. Basis: EBIT basis. 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.
≈ +5.0%
Earnings growth per share plus dividend.
Earnings per share, growth per year+2.4%
Dividend (yield on the price)2.6%
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.3% → 2%
⚠ Rate on operating basis: 2025 sits 200% above its own trend.
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far and less than analysts expect.
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).
−22.3%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+3.1%
Yearly sales growth analysts expect, extended to five years.
After inflation (South Korea: IMF forecast 2.1% a year to 2030, 2.1% from 2016 to 2025) that is about −23.8% a year for the price and +1.0% for the forecasts.
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.Department Stores · 120 stocks
Beats the industry median on 7/11 measures
Overall it ranks above its industry peers.
Valuation
Quality Score62 · Top 25%
Fair Value upside+5% · Below median
Profitability
Return on equity (TTM)3% · Below median
Return on assets3% · Above median
Net margin (TTM)1% · Below median
Operating margin (TTM)2% · Bottom 25%
Growth and dividend
Revenue growth4% · Above median
Dividend yield (TTM)2.6% · Above median
Balance sheet
Debt / equity0.09× · Below median
Valuation Multiplesvs Department Stores 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). "Gs Retail Fair Value". https://www.fairvalue-calculator.com/stock/007070
Frequently asked questions
Is Gs Retail (007070) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 24,027 KRW versus a price of 22,800 KRW, about +5% upside (fairly valued).
What is the fair value of 007070?
Our model-based fair value for Gs Retail is 24,027 KRW (as of Sep 24, 2026), built from audited fundamentals. The current price: 22,800 KRW.
What is the quality score of 007070?
Gs Retail has a Quality Score of 62/100. 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 Gs Retail (007070)?
Our model-based price target is the fair value of 24,027 KRW (as of Sep 24, 2026) from 24 valuation models. It is a calculation from audited fundamentals, not an analyst target.
What is the Gs Retail stock forecast for 2026?
Our models put fair value at 24,027 KRW, about +5% upside versus a price of 22,800 KRW (fairly valued). The calculation is refreshed regularly with new filings.
What is the revenue of Gs Retail (007070)?
Gs Retail reported trailing-twelve-month revenue of about 12.1T KRW (latest available figure, as of Sep 24, 2026).
Does Gs Retail pay a dividend?
Gs Retail currently shows a dividend yield of about 2.63% relative to its recent price (as of Sep 24, 2026).
What growth is priced into Gs Retail (007070)?
For today's price to be fair in a discounted-cash-flow model, Gs Retail would have to grow free cash flow by -22.3 % per year for five years (discount rate 10.2 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +6.2 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of 007070 use?
Our models discount Gs Retail at 10.2 %: a base by market capitalisation (small), damped by beta 0.35, 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 Gs Retail that is -22.3 % per year a year over ten years, using the same discount rate (10.2 %) and the same formula as our fair value.
How much growth has Gs Retail (007070) delivered so far?
Over the past 5 years revenue at Gs Retail grew +6.2 % a year. The price currently implies -22.3 % per year free-cash-flow growth a 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 Gs Retail (007070) growing?
The median revenue growth in the sector is +2.8 % a year. That is the yardstick for the growth priced into Gs Retail (-22.3 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Gs Retail (007070)?
The free-cash-flow yield on the price is 35.11 %: that much free cash flow Gs Retail produces per unit of market value. When it exceeds the discount rate of our models (10.2 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Gs Retail (007070)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Gs Retail it is 24,027 KRW per share (as of Sep 24, 2026), against a price of 22,800 KRW. It is the blended result of 24 valuation models (cash flow, earnings, asset, dividend).
Is Gs Retail stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 007070 trades below its calculated fair value: price 22,800 KRW, fair value 24,027 KRW, a gap of about +5% (fairly valued). 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 007070?
No. The price is what the market pays today (22,800 KRW); the fair value is what the company's own numbers justify (24,027 KRW). For Gs Retail the two are 1,227 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Gs Retail worth?
The market values Gs Retail at about 2.1T KRW (market capitalisation, as of Sep 24, 2026). Per share that is 22,800 KRW; our models calculate a fair value of 24,027 KRW per share.
What is the PEG ratio of 007070?
The PEG ratio of Gs Retail is 0.30 (P/E divided by earnings growth, as of Sep 24, 2026). That is below 1, so growth is priced more cheaply than the earnings multiple alone suggests.
How solid is the balance sheet of Gs Retail (007070)?
Balance-sheet figures for Gs Retail (as of Sep 24, 2026): return on equity 3.0%, debt of 0.09 per unit of equity. They feed the Quality Score of 62/100, which measures business quality independently of the share price.
How far is 007070 from its 52-week high?
Gs Retail trades at 22,800 KRW, about 23% below its 52-week high of 29,450 KRW and 45% above the low of 15,738 KRW (as of Sep 23, 2026). Distance from the high says nothing about value: that is what the fair value of 24,027 KRW is for.
Which stocks are comparable to Gs Retail?
From the same area (Consumer Cyclical) we also value Falabella S.A, Dillard's, Inc, 99 Speed Mart Retail Holdings, Cencosud S.A, 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 Gs Retail stock attractive at the current price?
The data as of Sep 24, 2026: price 22,800 KRW, calculated fair value 24,027 KRW (+5%), Quality Score 62/100, 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 007070 calculated?
We run Gs Retail through 24 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of 24,027 KRW, 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 14.1 % above its aggregate fair value. Gs Retail currently trades 5 % 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 Gs Retail (007070)?
The closing price on Sep 23, 2026 was 22,800 KRW. Our model-based fair value is 24,027 KRW, about +5% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Gs Retail right now?
The price is below even our cautious bear case (24,027 KRW). The market is more pessimistic than our downside scenario. The price sits close to our fair value, market and models broadly agree here, little valuation tension.
Key figures of Gs Retail
How large is the market capitalisation of Gs Retail (007070)?
The market capitalisation of Gs Retail is 2.1T KRW (≈ $1.5B). 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 Gs Retail (007070)?
The price-to-sales ratio of Gs Retail is 0.18 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the dividend yield of Gs Retail (007070)?
The dividend yield of Gs Retail is 2.6%. 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 Gs Retail (007070)?
The net margin of Gs Retail is 0.4% (fiscal year 2025). 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 Gs Retail (007070)?
The return on equity (ROE) of Gs Retail is 3.0% (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 Gs Retail (007070)?
On an EBIT basis the return on assets of Gs Retail is 3.0% (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 Gs Retail (007070)?
The operating margin of Gs Retail is 2.0% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Gs Retail (007070)?
Revenue at Gs Retail is growing +3.8% versus a year earlier (3y avg +2.1%). 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 Gs Retail (007070)?
Earnings per share at Gs Retail are growing +536% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Gs Retail (007070) carry?
The net debt of Gs Retail is 326B KRW (fiscal year 2025, ≈ 0.5 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 Gs Retail in the live analysis
One click puts Gs Retail on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
