VenueG Co. Ltd (019010) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of VenueG Co. Ltd stock KRW 2,438, price KRW 3,170, that is 23.1% below the price, quality 58 out of 100. Rating: overvalued. Calculated from audited financials with 23 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 7, 2026.
How to read this chart
60‑month range 1,773 KRW – 6,720 KRW · fair‑value band 1,555 KRW – 3,957 KRW · the 3,170 KRW price screens above the 2,438 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 7, 2026.
Follow VenueG Co. in your weekly email
Every Wednesday you see whether VenueG Co. 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.
VenueG Co., Ltd. operates department stores in South Korea. It is also involved in the logistics, construction, and leisure businesses. The company was formerly known as Grand Department Store Co., Ltd. VenueG Co., Ltd. was founded in 1979 and is based in Goyang, South Korea.
Stock analysis
VenueG Co. Ltd (019010) currently trades at 3,170 KRW, while our model-based Fair Value estimate is 2,438 KRW, 23% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Earnings-Based group reads highest at a median of 19,379 KRW per share, and 10 of the 21 models we run sit above the 3,170 KRW price.
Bear case: the Dividend Discount group reads lowest at 384.86 KRW, and 11 of the 21 models stay below the price. Data coverage for this calculation is medium.
Scenario range: 1,555 KRW (bear) to 3,957 KRW (bull), the price of 3,170 KRW sits inside 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 58/100 (solid quality), in the Consumer Cyclical sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
VenueG Co. Ltd reported revenue of 48.2B KRW in FY2025 versus 50.9B KRW in FY2021, a compound −1.3%/yr. Reported net income was 93.7B KRW in FY2025, compounding +22.5%/yr from FY2021.
Key figures
Market cap 125B KRW (≈ $92.5M) Micro · P/S ratio 2.77 · Dividend yield 1.9% · Net margin −38.6% · Return on equity −141% · Return on assets (EBIT) 1.5% (5-year average) · Operating margin 16.1% · Revenue (TTM) 56.1B KRW.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 30 out of 100 (low confidence).
What moves the price
The share trades about 53% below its 52-week high and 35% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −8% fair-value upside, at −23%, 019010 screens richer than that median.
Fair Value models
Bear1,555 KRWFair Value 2,438 KRWBull3,957 KRW
Price 3,170 KRW · Downside -23.1%
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.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.50/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
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.
+11.3%
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.
+3.5%
Revenue growth 23 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.
−7.4%
’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. 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.
+62.9%
Earnings growth per share plus dividend.
Earnings per share, growth per year+61.0%
Dividend (yield on the price)1.9%
Pace: 5 vs 10 years ⓘ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.61.0% vs 21.4%, picking up
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% → 30%
Pace: the 5-year rate starts in 2020 (pandemic)
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).
+11.7%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
Calculated on free cash flow for fiscal year 2025. Over the last twelve months it was negative, so the figure above is uncertain.
After inflation (South Korea: IMF forecast 2.1% a year to 2030, 2.1% from 2016 to 2025) that is about +9.4% 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 sector: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median. (Industry “Diversified Retail” was too small, so the broader sector is used.)Consumer Discretionary · 3518 stocks
Beats the sector median on 6/12 measures
A mixed picture versus its sector peers.
Valuation
Quality Score58 · Above median
Fair Value upside−23.1% · Below median
Profitability
Return on assets12.9% · Top 25%
Net margin (12 months)194.3% · Top 25%
Operating margin (12 months)16.1% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)4.3% · Below median
Dividend yield (12 months)1.9% · Below median
Balance sheet
Debt / equity0.22× · Above median
Valuation Multiplesvs Consumer Discretionary median · lower = cheaper
P/B0.32× · Cheapest 25%
P/S (12 months)2.23× · Priciest 25%
Price / free cash flow (fiscal year)10.2× · Cheaper than median
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.
Is VenueG Co. Ltd (019010) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of 2,438 KRW versus a price of 3,170 KRW, about 23% lower (overvalued).
What is the fair value of 019010?
Our model-based fair value for VenueG Co. Ltd is 2,438 KRW (as of Nov 7, 2026), built from audited fundamentals. The current price: 3,170 KRW.
What is the quality score of 019010?
VenueG Co. Ltd has a Quality Score of 58/100. 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 VenueG Co. Ltd (019010)?
Our model-based price target is the fair value of 2,438 KRW (as of Nov 7, 2026) from 23 valuation models. Cautious scenario 1,555 KRW, optimistic scenario 3,957 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the VenueG Co. Ltd stock forecast for 2026?
Our models put fair value at 2,438 KRW, about 23% lower versus a price of 3,170 KRW (overvalued). Cautious scenario 1,555 KRW, optimistic scenario 3,957 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of VenueG Co. Ltd (019010)?
VenueG Co. Ltd reported trailing-twelve-month revenue of about 56.1B KRW (latest available figure, as of Nov 7, 2026).
Does VenueG Co. Ltd pay a dividend?
VenueG Co. Ltd currently shows a dividend yield of 1.85% relative to its recent price (as of Nov 7, 2026).
How much is the dividend of VenueG Co. Ltd (019010)?
VenueG Co. Ltd has a dividend yield of 1.9%. A dividend has been paid every year since 2014. Our assessment: Safety not assessed. Payout ratio and cash coverage are not available, so we do not judge how safe this dividend is.
What growth is priced into VenueG Co. Ltd (019010)?
For today's price to be fair in a discounted-cash-flow model, VenueG Co. Ltd would have to grow free cash flow by +11.7 % per year for five years (discount rate 12.6 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -0.3 % per year. Calculated on free cash flow for fiscal year 2025. Over the last twelve months it was negative, so the figure above is uncertain. As of Nov 7, 2026.
What discount rate (WACC) does the fair value of 019010 use?
Our models discount VenueG Co. Ltd at 12.6 %: a base by market capitalisation (micro), damped by beta 0.83, 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 VenueG Co. Ltd that is +11.7 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (12.6 %) and the same formula as our fair value.
How much growth has VenueG Co. Ltd (019010) delivered so far?
Over the past 5 years revenue at VenueG Co. Ltd grew -0.3 % a year. The price currently implies free-cash-flow growth of +11.7 % 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 VenueG Co. Ltd (019010) growing?
The median revenue growth in the sector is +4.7 % a year. That is the yardstick for the growth priced into VenueG Co. Ltd (+11.7 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of VenueG Co. Ltd (019010)?
The free-cash-flow yield on the price is 9.61 % in the last fiscal year (free cash flow was negative over the last twelve months): that much free cash flow VenueG Co. Ltd produces per unit of market value. When it exceeds the discount rate of our models (12.6 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of VenueG Co. Ltd (019010)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For VenueG Co. Ltd it is 2,438 KRW per share (as of Nov 7, 2026), against a price of 3,170 KRW. It is the blended result of 23 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is VenueG Co. Ltd stock overvalued or undervalued in 2026?
As of Nov 7, 2026, 019010 trades above its calculated fair value: price 3,170 KRW, fair value 2,438 KRW, a gap of about −23% (overvalued). 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 019010?
No. The price is what the market pays today (3,170 KRW); the fair value is what the company's own numbers justify (2,438 KRW). For VenueG Co. Ltd the two are 732.03 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is VenueG Co. Ltd worth?
The market values VenueG Co. Ltd at about 125B KRW (market capitalisation, as of Nov 7, 2026). Per share that is 3,170 KRW; our models calculate a fair value of 2,438 KRW per share.
What do the bullish and bearish scenarios say about 019010?
Our models span a range for VenueG Co. Ltd: cautious scenario 1,555 KRW, base 2,438 KRW, optimistic 3,957 KRW per share (as of Nov 7, 2026, price 3,170 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of VenueG Co. Ltd (019010)?
Balance-sheet figures for VenueG Co. Ltd (as of Nov 7, 2026): return on equity −140.9%, debt of 0.22 per unit of equity. They feed the Quality Score of 58/100, which measures business quality independently of the share price.
How far is 019010 from its 52-week high?
VenueG Co. Ltd trades at 3,170 KRW, about 53% below its 52-week high of 6,720 KRW and 35% above the low of 2,346 KRW (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 2,438 KRW is for.
Which stocks are comparable to VenueG Co. Ltd?
From the same area (Consumer Cyclical) we also value MRSGI, Bubang Co, Amazon.com, Inc, Tesla, Inc, 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 VenueG Co. Ltd stock attractive at the current price?
The data as of Nov 7, 2026: price 3,170 KRW, calculated fair value 2,438 KRW (−23%), Quality Score 58/100, 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 019010 calculated?
We run VenueG Co. Ltd through 23 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 2,438 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. VenueG Co. Ltd itself currently trades above fair value. 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 VenueG Co. Ltd (019010)?
The closing price on Nov 6, 2026 was 3,170 KRW. Our model-based fair value is 2,438 KRW, about 23% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with VenueG Co. Ltd right now?
Solid but not exceptional quality (58/100) and above fair value, neither a clear bargain nor a standout compounder. A fairly wide model range (1,555 KRW to 3,957 KRW) leaves room in how you read the outcome.
Key figures of VenueG Co. Ltd
How large is the market capitalisation of VenueG Co. Ltd (019010)?
The market capitalisation of VenueG Co. Ltd is 125B KRW (≈ $92.5M). 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 VenueG Co. Ltd (019010)?
The price-to-sales ratio of VenueG Co. Ltd is 2.77 (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 VenueG Co. Ltd (019010)?
The dividend yield of VenueG Co. Ltd is 1.9%. 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 VenueG Co. Ltd (019010)?
The net margin of VenueG Co. Ltd is −38.6% (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 VenueG Co. Ltd (019010)?
The return on equity (ROE) of VenueG Co. Ltd is −141% (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 VenueG Co. Ltd (019010)?
On an EBIT basis the return on assets of VenueG Co. Ltd is 1.5% (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 VenueG Co. Ltd (019010)?
The operating margin of VenueG Co. Ltd is 16.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at VenueG Co. Ltd (019010)?
Revenue at VenueG Co. Ltd is growing +4.3% versus a year earlier (3y avg +11.3%). 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 VenueG Co. Ltd (019010)?
Earnings per share at VenueG Co. Ltd are growing +43.0% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does VenueG Co. Ltd (019010) carry?
The net debt of VenueG Co. Ltd is 162B KRW (fiscal year 2025, ≈ 13.2 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 VenueG Co. Ltd in the live analysis
One click puts VenueG Co. Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Some data
Nov 7, 2026