EN DE

Galaxia SM, Inc (011420) Fair Value & Analysis

Communication Services · KR · Market cap 38.1B KRW

GS Galaxia SM, Inc 011420 · KO
Price1,455 KRW
Fair Value2,295 KRW
Upside+57.8%
Quality60/100
Watch Galaxia SM, Inc for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Loss-making · -4.8% net margin
Low debt · generates free cash flow
Mixed vs. peers (5/9)
Narrow moat 18/100
Evidence: High Range 1,722 KRW – 2,869 KRW Share as image

Fair value as of: Jul 22, 2026

From 22 valuation models · updated 19 days ago

Share price −2.9% over the past month.

A solid business, screening 58% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (1,722 KRW). The market is more pessimistic than our downside scenario.
  • Solid quality (60/100) at a price below fair value, the discount is the argument here, not the business quality.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

4,085 KRW 1,280 KRW Fair Value 2,295 KRW Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 22, 2026.

How to read this chart

60‑month range 1,280 KRW – 4,085 KRW · fair‑value band 1,722 KRW – 2,869 KRW · the 1,455 KRW price screens below the 2,295 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 22, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Galaxia SM, Inc (011420) currently trades at 1,455 KRW, while our model-based Fair Value estimate is 2,295 KRW, implying the stock looks roughly 57.8% undervalued today. The Quality Score stands at 60/100 (solid quality), in the Communication Services sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Galaxia SM, Inc generated revenue of 28.7B KRW at a net margin of -4.8%. Revenue grew 102.1% year over year. It earns a return on equity of -4.7%. Net debt stands at 16.2B KRW. Fundamentals as of Jul 22, 2026

Our scenario range runs from 1,722 KRW (bear case) to 2,869 KRW (bull case); at 1,455 KRW, the current price sits below that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 50% below its 52-week high and 10% above its 52-week low, currently below its 200-day average. For context, the median of 10 Communication Services peers we cover trades at 12% fair-value upside, at 58%, 011420 screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

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
Highest evidence
Growth DCF 2,202 KRW 2,871 KRW 3,835 KRW 80
Rev-Margin DCF 1,792 KRW 2,436 KRW 3,147 KRW 74
ROIC Compounder 1,602 KRW 1,808 KRW 1,989 KRW 72
All 22 models by family
DCF Models
FCF DCF 2,140 KRW 2,842 KRW 3,902 KRW 38
Owner Earnings 2,358 KRW 3,145 KRW 4,335 KRW 31
5Y Revenue Exit 1,792 KRW 2,407 KRW 3,187 KRW 39
5Y EBITDA Exit 2,023 KRW 2,809 KRW 3,713 KRW 41
5Y P/E Exit 2,239 KRW 3,184 KRW 4,155 KRW 38
10Y Revenue Exit 1,872 KRW 2,437 KRW 3,099 KRW 36
10Y EBITDA Exit 2,052 KRW 2,706 KRW 3,468 KRW 37
10Y P/E Exit 2,185 KRW 2,956 KRW 3,778 KRW 35
Earnings-Based
Graham-Dodd 918.18 KRW 1,827 KRW 2,294 KRW 54
EPV 1,602 KRW 1,808 KRW 1,989 KRW 59
Multiples
P/E Multiple 2,228 KRW 2,971 KRW 3,713 KRW 63
P/S Multiple 1,722 KRW 2,295 KRW 2,869 KRW 58
P/B Multiple 1,722 KRW 2,295 KRW 2,869 KRW 55
EV/EBIT 2,098 KRW 2,677 KRW 3,256 KRW 53
EV/EBITDA 2,195 KRW 2,806 KRW 3,418 KRW 54
EV/Revenue 1,678 KRW 2,243 KRW 2,807 KRW 43
Asset-Based
NCAV (Graham) 1,312 KRW 1,758 KRW 2,624 KRW 50
Growth DCF
Growth DCF 2,202 KRW 2,871 KRW 3,835 KRW 80
Rev-Margin DCF 1,792 KRW 2,436 KRW 3,147 KRW 74
Economic Profit
Residual Income 2,020 KRW 2,048 KRW 1,977 KRW 61
ROIC Compounder 1,602 KRW 1,808 KRW 1,989 KRW 72
Growth Earnings
Growth-Adj P/E 1,609 KRW 2,299 KRW 2,988 KRW 68

Widest divergence: DCF Models (2,809 KRW) versus Asset-Based (1,758 KRW). Highest evidence: Growth DCF (80).

Notify me when 011420 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 28.7B KRW
Revenue growth (YoY) +102%
Net margin -4.8%
Return on equity -4.7%
Free cash flow 4.7B KRW FY2025
Operating margin -1.3%
More key figures
Net debt 16.2B KRW FY2022

Figures from reported company fundamentals · as of Jul 22, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 60/100

Of which business quality 64 · Market factors (momentum, volatility) 19

Profitability 35
Margins and returns on capital today
Quality Growth 72
Are margins and returns improving?
Cashflow 64
Earnings quality: real cash, not paper profit
Fin. Strength 86
Balance sheet, leverage, solvency risk
Investment 46
Disciplined investing over empire-building
Low Volatility 39
Calm price path (market factor)
Momentum 11
Price trend over the last 3–12 months (market factor)
52W Momentum 9
Distance to the 52-week high (market factor)
Net Issuance 82
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.

About the company

Galaxia SM, Inc. provides sports and entertainment-related services in South Korea and internationally. The company operates through Premium Fitness and Sports Service segments.

Full company description

Galaxia SM, Inc. provides sports and entertainment-related services in South Korea and internationally. The company operates through Premium Fitness and Sports Service segments. It distributes fitness equipment of the Technogym brand; provides sports management, player management, disabled sports, leisure, and advertising services; and engages in sports marketing projects, including sports competitions, sponsorships, merchandising, and international conferences. The company also owns TV broadcasting rights; and operates leisure facilities, such as golf driving ranges, fitness centers, and saunas. Galaxia SM, Inc. was founded in 1975 and is headquartered in Seoul, South Korea.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Galaxia SM, Inc reported revenue of 40.3B KRW in FY2025 versus 28.9B KRW in FY2021, a compound +8.7%/yr. Reported net income was 3.7B KRW in FY2025, compounding +0.3%/yr from FY2021.

Growth Quality 82/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
40.3B KRW
Latest YoY
+24.2%
Avg. 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.
+10.3%
Avg. 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.
+15.6%
Avg. growth/yr (25Y) 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.
−2.7%
Revenue +8.7%/yr
FY21 28.9B KRW
FY22 30.1B KRW
FY23 33.0B KRW
FY24 32.5B KRW
FY25 40.3B KRW
Net income +0.3%/yr
FY21 3.7B KRW
FY22 4.6B KRW
FY23 2.7B KRW
FY24 2.9B KRW
FY25 3.7B KRW

Watch 011420: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

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). "Galaxia SM, Inc Fair Value". https://www.fairvalue-calculator.com/stock/011420

Peer Group

Broadcasting · 69 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.

Quality Score 60 · Top 25%
Fair Value upside +58% · Top 25%
Return on assets -1% · Below median
Net margin (TTM) -5% · Below median
Operating margin (TTM) -1% · Below median
Revenue growth 102% · Top 25%
Debt / equity 0.01× · Lower than median

Valuation Multiples vs Broadcasting median · lower = cheaper

P/FCF 0.0× · Cheaper than 75% of peers

Snowflake

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.

VALUE 100 · sector 36
FUTURE 100 · sector 0
PAST 0 · sector 3
HEALTH 100 · sector 96
DIVIDEND 0 · sector 47

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

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Broadcasting stocks, each showing price versus our Fair Value estimate (as of Jul 22, 2026).

Stock Price Fair Value vs Fair Value
Nexstar Media Group NXST $183.71 $78.52 -57%
SES S.A SESG €7.46 €15.46 +107%
PT Elang Mahkota Teknologi Tbk, through its subsidiaries, EMTK 505.00 IDR 1,094 IDR +117%
MFE-Mediaforeurope N.V MFEB €3.64 €5.38 +48%
Jiangsu Broadcasting Cable Information Network Corporation 600959 ¥3.07 ¥1.14 -63%
Sun TV Network Limited SUNTV ₹489.20 ₹586.58 +20%
MBC Group 4072 20.06 SAR 19.56 SAR -2%
Beijing Gehua Catv Network Co 600037 ¥7.13 ¥3.64 -49%
PT Surya Citra Media Tbk, SCMA 206.00 IDR 229.91 IDR +12%
Zee Entertainment Enterprises Limited ZEEL ₹92.61 ₹53.22 -43%

Compare Galaxia SM, Inc with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Communication Services stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Galaxia SM, Inc (011420) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of 2,295 KRW versus a price of 1,455 KRW, about +58% (undervalued).
What is the fair value of 011420?
Our model-based fair value for Galaxia SM, Inc is 2,295 KRW (as of Jul 22, 2026), built from audited fundamentals. The current price is 1,455 KRW.
What is the quality score of 011420?
Galaxia SM, Inc has a Quality Score of 60/100. 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 revenue of Galaxia SM, Inc (011420)?
Galaxia SM, Inc reported trailing-twelve-month revenue of about 28.7B KRW (latest available figure, as of Jul 22, 2026).
What is the net profit margin of 011420?
The net profit margin of Galaxia SM, Inc is about -4.8%, meaning it is currently running at a net loss. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Galaxia SM, Inc and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.