Oricom Inc (010470) fair value: what the stock is really worth
We calculate from audited financials what Oricom Inc is really worth. The fair value tells you whether the price is too high or too low, the quality score (0 to 100) how solid the business behind it is. 26 models, 37 quality factors, updated daily, free.
Compare price with fair valuebelow fair value = cheap, above = expensive
Check the quality50 and up solid, 75 and up strong
Watch it or check another stockalert when fair value or trend changes
Communication Services · KR · Market cap 55.6B KRW (≈ $38.9M) · ISIN KR7010470003
At a glance
OIOricom Inc010470 · KQ
Price4,900 KRW
Fair Value14,651 KRW
Upside+199.0%
Quality63/100
A solid business, trading 67% below our fair value of 14,651 KRW.
As of Aug 27, 2026, the fair value of Oricom Inc is 14,651 KRW per share against a price of 4,900 KRW, so the fair value sits 199% above the price. A model estimate from reported figures, not an analyst target.
!Mixed Growth (revenue 5y +11.5 %/yr)
!Thin margins · 4.0% net margin
✓generates free cash flow
·5.51% dividend yield
✓Ranks above peers (9/9)
!Narrow moat 34/100
!Evidence only medium, so the estimate is less certain
Evidence: MediumRange 10,988 KRW to 18,313 KRW
Fair value as of: Aug 27, 2026
From 24 valuation models · updated 12 days ago
Share price +2.7% over the past month.
This is the short version. In the app for Oricom Inc:
Watch Oricom Inc 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 free
69 individual criteria per stock, every one traceable See the method →
What matters now
The price is below even our cautious bear case (10,988 KRW). The market is more pessimistic than our downside scenario.
Solid quality (63/100) at a price below fair value, the discount is the argument here, not the business quality.
Price vs Fair Value (5 years)
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 27, 2026.
How to read this chart
60‑month range 4,224 KRW – 17,270 KRW · fair‑value band 10,988 KRW – 18,313 KRW · the 4,900 KRW price screens below the 14,651 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 27, 2026.
Oricom Inc (010470) currently trades at 4,900 KRW, while our model-based Fair Value estimate is 14,651 KRW, implying the stock looks roughly 66.6% undervalued today. The Quality Score stands at 63/100 (solid quality), in the Communication Services sector. Bull case: the DCF Models group reads highest at a median of 21,463 KRW per share, and 22 of the 24 models we run sit above the 4,900 KRW price. Bear case: the Earnings-Based group reads lowest at 4,835 KRW, and 2 of the 24 models stay below the price. Evidence for this calculation is medium.
Over the trailing twelve months, Oricom Inc generated revenue of 232B KRW at a net margin of 4.0%. Revenue grew 9.5% year over year. It earns a return on equity of 7.5%. Fundamentals as of Aug 27, 2026
Scenario range: 10,988 KRW (bear) to 18,313 KRW (bull), the price of 4,900 KRW sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target. The share trades about 26% below its 52-week high and 6% above 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 199%, 010470 screens cheaper than that median.
Fair Value models
Each model values the company its own way; the fair value above is the evidence-weighted blend. Evidence (0 to 100) shows how complete a model's inputs are. How we calculate →
ModelBear ⓘ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
Highest evidence
FCF DCF best evidence18,106 KRW23,901 KRW32,899 KRW79
Growth DCF18,245 KRW23,315 KRW30,674 KRW77
Residual Income8,800 KRW9,070 KRW9,175 KRW76
All 24 models by family
DCF Models
FCF DCF best evidence18,106 KRW23,901 KRW32,899 KRW79
Free, no payment details. Unsubscribe anytime in one click.
Key figures & financial health
P/S ratio0.24TTM
Dividend yield5.5%
Net margin3.4%FY2025
Return on equity7.5%TTM
Return on assets (EBIT)4.9%avg 5y
Operating margin3.0%TTM
More key figures
Growth
Revenue (TTM)232B KRWTTM
Revenue growth (YoY)+9.5%3y avg +6.2%
EPS growth (YoY)−13.6%
Balance sheet & cash flow
Free cash flow10.0B KRWFY2025
Figures from reported company fundamentals · as of Aug 27, 2026. TTM = trailing twelve months.
Quality Score breakdown
Overall quality63/100
Of which business quality 64
· Market factors (momentum, volatility) 44
Profitability44
Margins and returns on capital today
Quality Growth46
Are margins and returns improving?
Cashflow54
Earnings quality: real cash, not paper profit
Fin. Strength86
Balance sheet, leverage, solvency risk
Investment81
Disciplined investing over empire-building
Low Volatility93
Calm price path (market factor)
Momentum24
Price trend over the last 3–12 months (market factor)
52W Momentum22
Distance to the 52-week high (market factor)
Net Issuance79
Buybacks instead of dilution
Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.
All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.
About the company
Oricom Inc. provides advertisement services. The company engages in the advertising agency, advertising production, and promotional businesses. It is also involved in publishing of magazines and periodicals. The company was founded in 1967 and is based in Seoul, South Korea. Oricom Inc. is a subsidiary of Doosan Corporation.
Company description, as reported by the company or data provider.
Revenue & earnings trend
FY2021 – FY2025 · reported fiscal years
Oricom Inc reported revenue of 228B KRW in FY2025 versus 157B KRW in FY2021, a compound +9.7%/yr. Reported net income was 7.8B KRW in FY2025, compounding +6.0%/yr from FY2021.
Growth Quality 71/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
228B KRW
Latest YoY
+6.0%
Avg. revenue growth/yr (3Y) ⓘ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.
+6.2%
Avg. revenue growth/yr (5Y) ⓘ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.
+11.5%
Avg. revenue growth/yr (24Y) ⓘ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.
+6.7%
Value creation/yr (5Y, in KRW) ⓘEarnings growth per share (CAGR 5 years) plus dividend yield: value created per share and year. 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.
+10.4%
Earnings growth per share plus dividend yield: the value created per share and year.
Earnings growth per share+4.9%
Dividend yield5.5%
Trend ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.5Y 4.9% vs 10Y 6.4%, steady
Operating margin (EBIT) ⓘ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.0.8% (2020) → 3.9% (2025) · rising
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). "Oricom Inc Fair Value". https://www.fairvalue-calculator.com/stock/010470
Peer Group
Advertising Agencies · 195 stocks
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.
Valuation
Quality Score63 · Top 25%
Profitability
Return on equity (TTM)7% · Above median
Return on assets3% · Above median
Net margin (TTM)4% · Above median
Operating margin (TTM)3% · Above median
Growth and dividend
Revenue growth10% · Above median
Dividend yield (TTM)5.5% · Above median
Valuation Multiples vs Advertising Agencies median · lower = cheaper
P/FCF0.0× · Cheapest 25%
What the price implies (reverse DCF)
The inverse question: what free-cash-flow growth must Oricom Inc deliver for ten years so that today's price is fair in our DCF model? Same formula, same discount rate as the fair value.
Implied FCF growth, 10 yearsless than minus 40 % per year
Achieved revenue growth, 5 years+11.5 % p.a.
Sector median revenue growth+1.8 %
FCF yield on price17.43 %
Discount rate (WACC) in the models13.1 %
The price sits beyond what a cash-flow model can represent: the valuation rests on more than today's free cash flow. Ranking of the largest stocks →
Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.
This stockSector peers
VALUE100· sector 26
FUTURE48· sector 7
PAST30· sector 8
HEALTH0· sector 99
DIVIDEND100· sector 57
Values & ESG
Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.
None of the checked exposures detected
Similar stocks
10 more Advertising Agencies stocks, each showing price versus our Fair Value estimate (as of Aug 27, 2026).
As of Aug 27, 2026, our model estimates a fair value of 14,651 KRW versus a price of 4,900 KRW, about +199% upside (undervalued).
What is the fair value of 010470?
Our model-based fair value for Oricom Inc is 14,651 KRW (as of Aug 27, 2026), built from audited fundamentals. The current price: 4,900 KRW.
What is the quality score of 010470?
Oricom Inc has a Quality Score of 63/100. 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 Oricom Inc (010470)?
Our model-based price target is the fair value of 14,651 KRW (as of Aug 27, 2026) from 24 valuation models. Cautious scenario 10,988 KRW, optimistic scenario 18,313 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Oricom Inc stock forecast for 2026?
Our models put fair value at 14,651 KRW, about +199% upside versus a price of 4,900 KRW (undervalued). Cautious scenario 10,988 KRW, optimistic scenario 18,313 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Oricom Inc (010470)?
Oricom Inc reported trailing-twelve-month revenue of about 232B KRW (latest available figure, as of Aug 27, 2026).
What is the net profit margin of 010470?
The net profit margin of Oricom Inc is about 4.0%, meaning it keeps roughly 4.0% of revenue as net income. Based on the latest reported figures.
Does Oricom Inc pay a dividend?
Oricom Inc currently shows a dividend yield of about 5.51% relative to its recent price (as of Aug 27, 2026).
What growth is priced into Oricom Inc (010470)?
For today's price to be fair in a discounted-cash-flow model, Oricom Inc would have to grow free cash flow by less than minus 40 % per year for ten years (discount rate 13.1 %, then 2 % perpetual growth). Over the last 5 years revenue grew +11.5 % per year. As of Aug 27, 2026.
What discount rate (WACC) does the fair value of 010470 use?
Our models discount Oricom Inc at 13.1 %: a base by market capitalisation (micro), country premium for South Korea. The same rate applies in all 26 models.
Free · no account needed
Watch Oricom Inc in the live analysis
One click puts Oricom Inc 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.
