Daekyo (019680) fair value: what the stock is really worth
We calculate from audited financials what Daekyo 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
Below-average quality, trading 65% below our fair value of 5,299 KRW.
As of Aug 13, 2026, the fair value of Daekyo is 5,299 KRW per share against a price of 1,874 KRW, so the fair value sits 183% above the price. A model estimate from reported figures, not an analyst target.
!Weak Growth (revenue 5y +0.7 %/yr)
!Loss-making · -6.3% net margin
✓Low debt · generates free cash flow
·3.20% dividend yield
!Trails peers (3/10)
!Narrow moat 14/100
!Evidence only low, so the estimate is less certain
Watch Daekyo 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 (3,957 KRW). The market is more pessimistic than our downside scenario.
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.
Price vs Fair Value (5 years)
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.
How to read this chart
60‑month range 1,692 KRW – 10,102 KRW · fair‑value band 3,957 KRW – 6,640 KRW · the 1,874 KRW price screens below the 5,299 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.
Daekyo (019680) currently trades at 1,874 KRW, while our model-based Fair Value estimate is 5,299 KRW, implying the stock looks roughly 64.6% undervalued today. The Quality Score stands at 47/100 (below-average quality), in the Consumer Defensive sector. Bull case: the DCF Models group reads highest at a median of 3,317 KRW per share, and 10 of the 10 models we run sit above the 1,874 KRW price. Bear case: the Asset-Based group reads lowest at 2,641 KRW, and 0 of the 10 models stay below the price. Evidence for this calculation is low.
Over the trailing twelve months, Daekyo generated revenue of 642B KRW at a net margin of −6.3%. Revenue declined 4.8% year over year. It earns a return on equity of −14.4%. Net debt stands at 4.8B KRW. Fundamentals as of Aug 13, 2026
Scenario range: 3,957 KRW (bear) to 6,640 KRW (bull), the price of 1,874 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 25% below its 52-week high and 75% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at 8% fair-value upside, at 183%, 019680 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 evidence2,549 KRW3,317 KRW4,741 KRW81
Growth DCF2,640 KRW3,386 KRW4,662 KRW79
5Y EBITDA Exit3,462 KRW5,063 KRW7,183 KRW75
All 10 models by family
DCF Models
FCF DCF best evidence2,549 KRW3,317 KRW4,741 KRW81
Free, no payment details. Unsubscribe anytime in one click.
Key figures & financial health
P/S ratio0.15TTM
Dividend yield3.2%
Net margin−5.6%FY2025
Return on equity−14.4%TTM
Return on assets (EBIT)−3.3%avg 5y
Operating margin−2.3%TTM
More key figures
Growth
Revenue (TTM)642B KRWTTM
Revenue growth (YoY)−4.8%3y avg −1.6%
EPS growth (YoY)−36.6%
Balance sheet & cash flow
Free cash flow14.3B KRWFY2025
Net debt4.8B KRWFY2025 · ≈ 0.3 yrs of FCF
Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.
Quality Score breakdown
Overall quality47/100
Of which business quality 46
· Market factors (momentum, volatility) 35
Profitability25
Margins and returns on capital today
Quality Growth25
Are margins and returns improving?
Cashflow20
Earnings quality: real cash, not paper profit
Fin. Strength54
Balance sheet, leverage, solvency risk
Investment97
Disciplined investing over empire-building
Low Volatility75
Calm price path (market factor)
Momentum9
Price trend over the last 3–12 months (market factor)
52W Momentum35
Distance to the 52-week high (market factor)
Net Issuance87
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
Daekyo Co., Ltd. provides educational services for children worldwide. It offers Noonnoppi Education, a in level-based learning system that tailors learning content to each learner's academic ability; Daekyo Summit, a smart AI learning brand that provides personalized instruction through subject-specialized AI algorithms for comprehensive programs that span …
Full company description
Daekyo Co., Ltd. provides educational services for children worldwide. It offers Noonnoppi Education, a in level-based learning system that tailors learning content to each learner's academic ability; Daekyo Summit, a smart AI learning brand that provides personalized instruction through subject-specialized AI algorithms for comprehensive programs that span from foundational to advanced levels in each subject; Soluny, a reading, discussion, and essay-writing program that fosters interactive communication between teacher and student; and Caihong, a Chinese-language education brand designed to help learners develop Chinese proficiency. The company also provides Daekyo NEWIF Plus, a cultural and informational channel for young senior citizens; Daekyo Kids TV, a children's channel which offers a range of engaging and educational content for preschoolers and elementary school students; Pocket TV which delivers various entertainment shows, dramas, and K-pop content; and Eye Level educational services. In addition, it operates Eye Level Integrated School, a kindergarten that provides specialized local programs along with arts and physical education content; TuniTuni, an early childhood play-based physical education. The company was founded in 1975 and is headquartered in Seoul, South Korea. Daekyo Co., Ltd. is a subsidiary of Daekyo Holdings Co., Ltd.
Company description, as reported by the company or data provider.
Revenue & earnings trend
FY2021 – FY2025 · reported fiscal years
Daekyo reported revenue of 650B KRW in FY2025 versus 638B KRW in FY2021, a compound +0.5%/yr. Reported net income was −36.4B KRW in FY2025.
Growth Quality 24/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
650B KRW
Latest YoY
−2.0%
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.
−1.6%
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.
+0.7%
Avg. revenue growth/yr (20Y) ⓘ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.
−1.3%
EBIT margin (trend) ⓘ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.
−4.5% (2020) → −0.5% (2025)
Value creation/yr ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
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). "Daekyo Fair Value". https://www.fairvalue-calculator.com/stock/019680
Peer Group
Education & Training Services · 143 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 Score47 · Below median
Profitability
Return on assets−1% · Bottom 25%
Net margin (TTM)−6% · Bottom 25%
Operating margin (TTM)−2% · Below median
Growth and dividend
Revenue growth−5% · Below median
Dividend yield (TTM)3.2% · Below median
Balance sheet
Debt / equity0.01× · Below median
Valuation Multiples vs Education & Training Services median · lower = cheaper
P/FCF0.0× · Cheapest 25%
What the price implies (reverse DCF)
The inverse question: what free-cash-flow growth must Daekyo deliver for ten years so that today's price is fair in our DCF model? Same formula, same discount rate as the fair value.
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 34
FUTURE0· sector 23
PAST0· sector 19
HEALTH99· sector 94
DIVIDEND64· sector 65
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 Education & Training Services stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).
As of Aug 13, 2026, our model estimates a fair value of 5,299 KRW versus a price of 1,874 KRW, about +183% upside (undervalued).
What is the fair value of 019680?
Our model-based fair value for Daekyo is 5,299 KRW (as of Aug 13, 2026), built from audited fundamentals. The current price: 1,874 KRW.
What is the quality score of 019680?
Daekyo 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 Daekyo (019680)?
Our model-based price target is the fair value of 5,299 KRW (as of Aug 13, 2026) from 10 valuation models. Cautious scenario 3,957 KRW, optimistic scenario 6,640 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Daekyo stock forecast for 2026?
Our models put fair value at 5,299 KRW, about +183% upside versus a price of 1,874 KRW (undervalued). Cautious scenario 3,957 KRW, optimistic scenario 6,640 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Daekyo (019680)?
Daekyo reported trailing-twelve-month revenue of about 642B KRW (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 019680?
The net profit margin of Daekyo is about −6.3%, meaning it is currently running at a net loss. Based on the latest reported figures.
Does Daekyo pay a dividend?
Daekyo currently shows a dividend yield of about 3.20% relative to its recent price (as of Aug 13, 2026).
What growth is priced into Daekyo (019680)?
For today's price to be fair in a discounted-cash-flow model, Daekyo would have to grow free cash flow by -0.2 % per year for ten years (discount rate 11.6 %, then 2 % perpetual growth). Over the last 5 years revenue grew +0.7 % per year. As of Aug 13, 2026.
What discount rate (WACC) does the fair value of 019680 use?
Our models discount Daekyo at 11.6 %: a base by market capitalisation (micro), damped by beta 0.25, country premium for South Korea. The same rate applies in all 26 models.
What is the intrinsic value of Daekyo (019680)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Daekyo it is 5,299 KRW per share (as of Aug 13, 2026), against a price of 1,874 KRW. It is the blended result of 10 valuation models (cash flow, earnings, asset, dividend).
Is Daekyo stock overvalued or undervalued in 2026?
As of Aug 13, 2026, 019680 trades below its calculated fair value: price 1,874 KRW, fair value 5,299 KRW, a gap of about +183% (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 019680?
No. The price is what the market pays today (1,874 KRW); the fair value is what the company's own numbers justify (5,299 KRW). For Daekyo the two are 3,425 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Daekyo worth?
The market values Daekyo at about 126B KRW (market capitalisation, as of Aug 13, 2026). Per share that is 1,874 KRW; our models calculate a fair value of 5,299 KRW per share.
What do the bullish and bearish scenarios say about 019680?
Our models span a range for Daekyo: cautious scenario 3,957 KRW, base 5,299 KRW, optimistic 6,640 KRW per share (as of Aug 13, 2026, price 1,874 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Daekyo (019680)?
Balance-sheet figures for Daekyo (as of Aug 13, 2026): return on equity −14.4%, debt of 0.01 per unit of equity. They feed the Quality Score of 47/100, which measures business quality independently of the share price.
How far is 019680 from its 52-week high?
Daekyo trades at 1,874 KRW, about 25% below its 52-week high of 2,489 KRW and 75% above the low of 1,070 KRW (as of Aug 13, 2026). Distance from the high says nothing about value: that is what the fair value of 5,299 KRW is for.
Which stocks are comparable to Daekyo?
From the same area (Consumer Defensive) we also value New Oriental Education & Technology Group, TAL Education Group, Laureate Education, Inc, Physicswallah Limited, 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 Daekyo stock attractive at the current price?
The data as of Aug 13, 2026: price 1,874 KRW, calculated fair value 5,299 KRW (+183%), Quality Score 47/100, from 10 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 019680 calculated?
We run Daekyo through 10 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 5,299 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 32.6 % above its aggregate fair value. Daekyo currently trades 183 % 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 <a href="/is-it-worth-investing-now/">is it worth investing now</a>.
Free · no account needed
Watch Daekyo in the live analysis
One click puts Daekyo 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.
