Pan-Pacific (007980) fair value: what the stock is really worth
As of Sep 23, 2026: fair value of Pan-Pacific KRW 5,370, price KRW 1,790, upside +200.0%, quality 47 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Pan-Pacific 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 1,049 KRW – 3,000 KRW · fair‑value band 2,805 KRW – 9,013 KRW · the 1,790 KRW price screens below the 5,370 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. Dashed = 300-day average. As of Sep 24, 2026.
Follow Pan-Pacific in your weekly email
Every Wednesday you see whether Pan-Pacific 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.
TP Inc. engages in the apparels business in South Korea and internationally. The company offers outerwear, casual wear, and activewear products; and synthetic insulation materials under the SynCloud brand name. It also invests in, develops, acquires, operates, and manages real estate assets. TP Inc.
Show more
TP Inc. engages in the apparels business in South Korea and internationally. The company offers outerwear, casual wear, and activewear products; and synthetic insulation materials under the SynCloud brand name. It also invests in, develops, acquires, operates, and manages real estate assets. TP Inc. was founded in 1972 and is headquartered in Seoul, South Korea.
Stock analysis
Pan-Pacific (007980) currently trades at 1,790 KRW, while our model-based Fair Value estimate is 5,370 KRW, implying the stock looks roughly 66.7% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 15,493 KRW per share, and 23 of the 23 models we run sit above the 1,790 KRW price.
Bear case: the Growth DCF group reads lowest at 3,475 KRW, and 0 of the 23 models stay below the price. Evidence for this calculation is low.
Scenario range: 2,805 KRW (bear) to 9,013 KRW (bull), the price of 1,790 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 47/100 (below-average quality), in the Consumer Cyclical sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Pan-Pacific reported revenue of 1.0T KRW in FY2025 versus 893B KRW in FY2021, a compound +3.6%/yr. Reported net income was 38.2B KRW in FY2025.
Key figures
Market cap 88.7B KRW (≈ $65.2M) · P/S ratio 0.07 · Dividend yield 4.2% · Net margin 3.7% · Return on equity 15.4% · Return on assets (EBIT) 6.0% · Operating margin 5.9% · Revenue (TTM) 1.0T KRW.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 37 out of 100 (low confidence).
What moves the price
The share trades about 20% below its 52-week high and 19% 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 200%, 007980 screens cheaper than that median.
Fair Value models
Bear 2,805 KRWFair Value 5,370 KRWBull 9,013 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.47/100
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.
−1.7%
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.
+5.6%
Start year 2020 (pandemic). Over 10 years: +2.0% a year
Revenue growth 21 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.
+9.5%
’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.
≈ +25.4%
Earnings growth per share plus dividend.
Earnings per share, growth per year+21.2%
Dividend (yield on the price)4.2%
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.0% → 6%
⚠ Rate on operating basis: 2025 sits 68% above its own trend.
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).
+25.0%
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 +22.5% 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.Apparel Manufacturing · 228 stocks
Beats the industry median on 8/11 measures
Overall it ranks above its industry peers.
Valuation
Quality Score47 · Below median
Fair Value upside+200% · Top 25%
Profitability
Return on equity (TTM)15% · Top 25%
Return on assets5% · Above median
Net margin (TTM)4% · Above median
Operating margin (TTM)6% · Above median
Growth and dividend
Revenue growth−3% · Below median
Dividend yield (TTM)4.2% · Above median
Balance sheet
Debt / equity0.72× · Highest 25%
Valuation Multiplesvs Apparel Manufacturing 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). "Pan-Pacific Fair Value". https://www.fairvalue-calculator.com/stock/007980
Frequently asked questions
Is Pan-Pacific (007980) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 5,370 KRW versus a price of 1,790 KRW, about +200% upside (undervalued).
What is the fair value of 007980?
Our model-based fair value for Pan-Pacific is 5,370 KRW (as of Sep 24, 2026), built from audited fundamentals. The current price: 1,790 KRW.
What is the quality score of 007980?
Pan-Pacific has a Quality Score of 47/100. 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 Pan-Pacific (007980)?
Our model-based price target is the fair value of 5,370 KRW (as of Sep 24, 2026) from 23 valuation models. Cautious scenario 2,805 KRW, optimistic scenario 9,013 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Pan-Pacific stock forecast for 2026?
Our models put fair value at 5,370 KRW, about +200% upside versus a price of 1,790 KRW (undervalued). Cautious scenario 2,805 KRW, optimistic scenario 9,013 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Pan-Pacific (007980)?
Pan-Pacific reported trailing-twelve-month revenue of about 1.0T KRW (latest available figure, as of Sep 24, 2026).
Does Pan-Pacific pay a dividend?
Pan-Pacific currently shows a dividend yield of about 4.19% relative to its recent price (as of Sep 24, 2026).
What growth is priced into Pan-Pacific (007980)?
For today's price to be fair in a discounted-cash-flow model, Pan-Pacific would have to grow free cash flow by +25.0 % per year for five years (discount rate 13.8 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +5.6 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of 007980 use?
Our models discount Pan-Pacific at 13.8 %: a base by market capitalisation (micro), damped by beta 1.21, 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 Pan-Pacific that is +25.0 % per year a year over ten years, using the same discount rate (13.8 %) and the same formula as our fair value.
How much growth has Pan-Pacific (007980) delivered so far?
Over the past 5 years revenue at Pan-Pacific grew +5.6 % a year. The price currently implies +25.0 % 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 Pan-Pacific (007980) growing?
The median revenue growth in the sector is +2.6 % a year. That is the yardstick for the growth priced into Pan-Pacific (+25.0 % 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 Pan-Pacific (007980)?
The free-cash-flow yield on the price is 16.11 %: that much free cash flow Pan-Pacific produces per unit of market value. When it exceeds the discount rate of our models (13.8 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Pan-Pacific (007980)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Pan-Pacific it is 5,370 KRW per share (as of Sep 24, 2026), against a price of 1,790 KRW. It is the blended result of 23 valuation models (cash flow, earnings, asset, dividend).
Is Pan-Pacific stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 007980 trades below its calculated fair value: price 1,790 KRW, fair value 5,370 KRW, a gap of about +200% (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 007980?
No. The price is what the market pays today (1,790 KRW); the fair value is what the company's own numbers justify (5,370 KRW). For Pan-Pacific the two are 3,580 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Pan-Pacific worth?
The market values Pan-Pacific at about 88.7B KRW (market capitalisation, as of Sep 24, 2026). Per share that is 1,790 KRW; our models calculate a fair value of 5,370 KRW per share.
What do the bullish and bearish scenarios say about 007980?
Our models span a range for Pan-Pacific: cautious scenario 2,805 KRW, base 5,370 KRW, optimistic 9,013 KRW per share (as of Sep 24, 2026, price 1,790 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Pan-Pacific (007980)?
Balance-sheet figures for Pan-Pacific (as of Sep 24, 2026): return on equity 15.4%, debt of 0.72 per unit of equity. They feed the Quality Score of 47/100, which measures business quality independently of the share price.
How far is 007980 from its 52-week high?
Pan-Pacific trades at 1,790 KRW, about 20% below its 52-week high of 2,225 KRW and 19% above the low of 1,503 KRW (as of Sep 23, 2026). Distance from the high says nothing about value: that is what the fair value of 5,370 KRW is for.
Which stocks are comparable to Pan-Pacific?
From the same area (Consumer Cyclical) we also value Ralph Lauren Corporation, Moncler S.p.A, Gildan Activewear Inc, LPP SA, 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 Pan-Pacific stock attractive at the current price?
The data as of Sep 24, 2026: price 1,790 KRW, calculated fair value 5,370 KRW (+200%), Quality Score 47/100, from 23 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 007980 calculated?
We run Pan-Pacific through 23 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 5,370 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 14.0 % above its aggregate fair value. Pan-Pacific currently trades 200 % 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 Pan-Pacific (007980)?
The closing price on Sep 23, 2026 was 1,790 KRW. Our model-based fair value is 5,370 KRW, about +200% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Pan-Pacific right now?
The price is below even our cautious bear case (2,805 KRW). The market is more pessimistic than our downside scenario. The model range is unusually wide (2,805 KRW to 9,013 KRW). The outcome hinges heavily on assumptions, so read the point estimate with caution. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid quality (47/100) at a price below fair value, the discount is the argument here, not the business quality.
Key figures of Pan-Pacific
How large is the market capitalisation of Pan-Pacific (007980)?
The market capitalisation of Pan-Pacific is 88.7B KRW (≈ $65.2M). 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 Pan-Pacific (007980)?
The price-to-sales ratio of Pan-Pacific is 0.07 (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 Pan-Pacific (007980)?
The dividend yield of Pan-Pacific is 4.2%. 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 Pan-Pacific (007980)?
The net margin of Pan-Pacific is 3.7% (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 Pan-Pacific (007980)?
The return on equity (ROE) of Pan-Pacific is 15.4% (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 Pan-Pacific (007980)?
On an EBIT basis the return on assets of Pan-Pacific is 6.0% (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 Pan-Pacific (007980)?
The operating margin of Pan-Pacific is 5.9% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Pan-Pacific (007980)?
Revenue at Pan-Pacific is growing −3.2% versus a year earlier (3y avg −1.7%). 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 Pan-Pacific (007980)?
Earnings per share at Pan-Pacific are growing +46.6% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Pan-Pacific (007980) carry?
The net debt of Pan-Pacific is 295B KRW (fiscal year 2025, ≈ 20.7 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 Pan-Pacific in the live analysis
One click puts Pan-Pacific 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.
