Pan-Pacific (007980) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Pan-Pacific stock KRW 4,638, price KRW 1,546, upside +200.0%, quality 46 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 9, 2026.
How to read this chart
60‑month range 1,049 KRW – 3,000 KRW · fair‑value band 2,420 KRW – 7,787 KRW · the 1,546 KRW price screens below the 4,638 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. As of Nov 9, 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.
Show moreShow less
TP Inc. was founded in 1972 and is headquartered in Seoul, South Korea.
Stock analysis
Pan-Pacific (007980) currently trades at 1,546 KRW, while our model-based Fair Value estimate is 4,638 KRW, implying the stock looks roughly 67% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 15,461 KRW per share, and 22 of the 24 models we run sit above the 1,546 KRW price.
Bear case: the Dividend Discount group reads lowest at 533.53 KRW, and 2 of the 24 models stay below the price. Data coverage for this calculation is low.
Scenario range: 2,420 KRW (bear) to 7,787 KRW (bull), the price of 1,546 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 46/100 (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 76.6B KRW (≈ $56.6M) Micro · P/E ratio 2.0 · P/S ratio 0.07 · EPS (TTM) 793.86 KRW · Dividend yield 4.9% · Net margin 3.5% · Return on equity 13.1% · Return on assets (EBIT) 6.0% (5-year average).
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 31% below its 52-week high and 3% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −7% fair-value upside, at 200%, 007980 screens cheaper than that median.
Fair Value models
Bear2,420 KRWFair Value 4,638 KRWBull7,787 KRW
Price 1,546 KRW · Upside +200.0%
Capped: our models arrive at a very high value here. We deliberately show a more cautious Fair Value.
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 (616.45 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.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.
≈ +26.1%
Earnings growth per share plus dividend.
Earnings per share, growth per year+21.2%
Dividend (yield on the price)4.9%
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).
+24.4%
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 +21.9% 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 · 213 stocks
Beats the industry median on 10/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score46 · Below median
Fair Value upside+200.0% · Top 25%
Profitability
Return on equity (12 months)13.1% · Top 25%
Return on assets5.0% · Above median
Net margin (12 months)3.5% · Below median
Operating margin (12 months)5.1% · Below median
Growth and dividend
Revenue growth (quarter YoY)6.3% · Above median
Dividend yield (12 months)4.9% · 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 Nov 9, 2026, our model estimates a fair value of 4,638 KRW versus a price of 1,546 KRW, about +200% upside (undervalued).
What is the fair value of 007980?
Our model-based fair value for Pan-Pacific is 4,638 KRW (as of Nov 9, 2026), built from audited fundamentals. The current price: 1,546 KRW.
What is the quality score of 007980?
Pan-Pacific has a Quality Score of 46/100. 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 4,638 KRW (as of Nov 9, 2026) from 24 valuation models. Cautious scenario 2,420 KRW, optimistic scenario 7,787 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 4,638 KRW, about +200% upside versus a price of 1,546 KRW (undervalued). Cautious scenario 2,420 KRW, optimistic scenario 7,787 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 Nov 9, 2026).
Does Pan-Pacific pay a dividend?
Pan-Pacific currently shows a dividend yield of 4.85% relative to its recent price (as of Nov 9, 2026).
How much is the dividend of Pan-Pacific (007980) and when is the ex-dividend date?
Pan-Pacific pays a dividend of 75.00 KRW per share a year, a dividend yield of 4.9%. The last ex-dividend date was Mar 30, 2026. The payout ratio is 9.4% of earnings. Free cash flow covers the dividend 4.22 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
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 +24.4 % per year for five years (discount rate 13.9 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +5.6 % per year. As of Nov 9, 2026.
What discount rate (WACC) does the fair value of 007980 use?
Our models discount Pan-Pacific at 13.9 %: a base by market capitalisation (micro), damped by beta 1.23, 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 +24.4 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (13.9 %) 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 free-cash-flow growth of +24.4 % 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 Pan-Pacific (007980) growing?
The median revenue growth in the sector is +4.7 % a year. That is the yardstick for the growth priced into Pan-Pacific (+24.4 % per 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 18.65 %: that much free cash flow Pan-Pacific produces per unit of market value. When it exceeds the discount rate of our models (13.9 %), 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 4,638 KRW per share (as of Nov 9, 2026), against a price of 1,546 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 Pan-Pacific stock overvalued or undervalued in 2026?
As of Nov 9, 2026, 007980 trades below its calculated fair value: price 1,546 KRW, fair value 4,638 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 (1,546 KRW); the fair value is what the company's own numbers justify (4,638 KRW). For Pan-Pacific the two are 3,092 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 76.6B KRW (market capitalisation, as of Nov 9, 2026). Per share that is 1,546 KRW; our models calculate a fair value of 4,638 KRW per share.
What do the bullish and bearish scenarios say about 007980?
Our models span a range for Pan-Pacific: cautious scenario 2,420 KRW, base 4,638 KRW, optimistic 7,787 KRW per share (as of Nov 9, 2026, price 1,546 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 007980?
Pan-Pacific trades at a price-to-earnings ratio of 2.0 (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 4,638 KRW is built from several models across several years. Median P/E at fiscal year-end, 7 fiscal years (2017 to 2025), reported earnings: 11.0. Other multiples: P/B 0.3, P/S 0.1, EV/EBITDA 3.1.
How solid is the balance sheet of Pan-Pacific (007980)?
Balance-sheet figures for Pan-Pacific (as of Nov 9, 2026): return on equity 13.1%, debt of 0.72 per unit of equity. They feed the Quality Score of 46/100, which measures business quality independently of the share price.
How far is 007980 from its 52-week high?
Pan-Pacific trades at 1,546 KRW, about 31% below its 52-week high of 2,225 KRW and 3% above the low of 1,503 KRW (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 4,638 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, LPP SA, Levi Strauss & Co, 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 Nov 9, 2026: price 1,546 KRW, calculated fair value 4,638 KRW (+200%), Quality Score 46/100, 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 007980 calculated?
We run Pan-Pacific 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 4,638 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. Pan-Pacific currently trades 67% 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 Nov 6, 2026 was 1,546 KRW. Our model-based fair value is 4,638 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 large discount to fair value meets weak quality (46/100). That raises the risk this is a value trap rather than a bargain. The price is below even our cautious bear case (2,420 KRW). The market is more pessimistic than our downside scenario. The model range is unusually wide (2,420 KRW to 7,787 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.
Key figures of Pan-Pacific
How large is the market capitalisation of Pan-Pacific (007980)?
The market capitalisation of Pan-Pacific is 76.6B KRW (≈ $56.6M). 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 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 are the earnings per share of Pan-Pacific (007980)?
Earnings per share at Pan-Pacific are 793.86 KRW (price ÷ EPS = P/E 2.0). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Pan-Pacific (007980)?
The dividend yield of Pan-Pacific is 4.9% (payout 9.4%). 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 Pan-Pacific (007980)?
The net margin of Pan-Pacific is 3.5% (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 Pan-Pacific (007980)?
The return on equity (ROE) of Pan-Pacific is 13.1% (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 5.1% (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 +6.3% 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 −58.8% 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 27,000+ stock screener.
Thin data
Nov 9, 2026