EN DE

Ananti Inc (025980) Fair Value & Analysis

Consumer Cyclical · KR · Market cap 355B KRW

AI Ananti Inc 025980 · KQ
Price3,965 KRW
Fair Value3,166 KRW
Upside-20.2%
Quality37/100
Watch Ananti Inc for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Solidly profitable · 15.1% net margin
Moderate debt · generates free cash flow
Ranks above peers (6/10)
Moderate moat 48/100
Evidence: High Range 3,166 KRW – 7,236 KRW Share as image

Fair value as of: Jul 22, 2026

From 9 valuation models · updated 19 days ago

Share price −0.1% over the past month.

Below-average quality, and screening another 20% overvalued on our models.

What matters now

  • Weak quality (37/100) and above fair value at the same time, the margin of safety is missing on both counts.
  • A fairly wide model range (3,166 KRW to 7,236 KRW) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

14,100 KRW 3,345 KRW Fair Value 3,166 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 3,345 KRW – 14,100 KRW · fair‑value band 3,166 KRW – 7,236 KRW · the 3,965 KRW price screens above the 3,166 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

Ananti Inc (025980) currently trades at 3,965 KRW, while our model-based Fair Value estimate is 3,166 KRW, implying the stock looks roughly 20.2% overvalued today. The Quality Score stands at 37/100 (below-average quality), in the Consumer Cyclical sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Ananti Inc generated revenue of 302B KRW at a net margin of 15.1%. Revenue grew 130.6% year over year. Net debt stands at 558B KRW. Fundamentals as of Jul 22, 2026

Our scenario range runs from 3,166 KRW (bear case) to 7,236 KRW (bull case); at 3,965 KRW, the current price sits within 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 67% below its 52-week high, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at 44% fair-value upside, at -20%, 025980 screens richer 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 1,432 KRW 7,179 KRW 80
Gordon GGM 11,600 KRW 25,325 KRW 42,611 KRW 70
DDM Multi-Stage 11,600 KRW 20,746 KRW 26,393 KRW 61
All 9 models by family
DCF Models
FCF DCF 750.17 KRW 7,755 KRW 38
5Y EBITDA Exit 3,860 KRW 9,932 KRW 41
10Y Revenue Exit 307.92 KRW 36
10Y EBITDA Exit 3,156 KRW 10,383 KRW 37
Dividend Discount
Gordon GGM 11,600 KRW 25,325 KRW 42,611 KRW 70
DDM Multi-Stage 11,600 KRW 20,746 KRW 26,393 KRW 61
Multiples
EV/EBITDA 54.81 KRW 1,703 KRW 3,352 KRW 54
Asset-Based
NCAV (Graham) 4,389 KRW 5,882 KRW 8,778 KRW 50
Growth DCF
Growth DCF 1,432 KRW 7,179 KRW 80

Widest divergence: Dividend Discount (20,746 KRW) versus Growth DCF (1,432 KRW). Highest evidence: Growth DCF (80).

Notify me when 025980 reaches fair value

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

Key figures & financial health

Revenue (TTM) 302B KRW
Revenue growth (YoY) +131%
Net margin 15.1%
Return on equity -254%
Free cash flow 15.8B KRW FY2025
Operating margin 34.3%
More key figures
Net debt 558B KRW FY2025

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

Quality Score breakdown

Overall quality 37/100

Of which business quality 33 · Market factors (momentum, volatility) 10

Profitability 5
Margins and returns on capital today
Quality Growth 35
Are margins and returns improving?
Cashflow 35
Earnings quality: real cash, not paper profit
Fin. Strength 28
Balance sheet, leverage, solvency risk
Investment 69
Disciplined investing over empire-building
Low Volatility 31
Calm price path (market factor)
Momentum 0
Price trend over the last 3–12 months (market factor)
52W Momentum 3
Distance to the 52-week high (market factor)
Net Issuance 52
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

Ananti Inc. provides leisure facilities in South Korea. The company develops, operates, maintains, and manages golf courses. It also develops hotels; operates resorts; and produces and sells liquor products. The company was founded in 1987 and is based in Jincheon, South Korea.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Ananti Inc reported revenue of 258B KRW in FY2025 versus 220B KRW in FY2021, a compound +4.1%/yr. Reported net income was −39.5B KRW in FY2025.

Growth Quality 67/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
258B KRW
Latest YoY
−9.5%
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.
−7.4%
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.
+17.7%
Avg. growth/yr (17Y) 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.
+11.4%
Revenue +4.1%/yr
FY21 220B KRW
FY22 325B KRW
FY23 897B KRW
FY24 285B KRW
FY25 258B KRW
Net income
FY21 18.9B KRW
FY22 31.0B KRW
FY23 100B KRW
FY24 −30.5B KRW
FY25 −39.5B KRW

025980 screens 20% overvalued. Compare with JFC →

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). "Ananti Inc Fair Value". https://www.fairvalue-calculator.com/stock/025980

Peer Group

Consumer Discretionary · 3551 stocks

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 “Hotels & Entertainment Services” was too small, so the broader sector is used.)

Quality Score 37 · Bottom 25%
Fair Value upside −20% · Below median
Return on assets 4% · Above median
Net margin (TTM) 15% · Top 25%
Operating margin (TTM) 34% · Top 25%
Revenue growth 131% · Top 25%
Debt / equity 0.70× · Higher than 75% of peers

Valuation Multiples vs Consumer Discretionary median · lower = cheaper

P/FCF 0.0× · Cheaper than 75% of peers
EV/EBITDA 3.1× · 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 6 · sector 22
FUTURE 100 · sector 14
PAST 0 · sector 21
HEALTH 65 · sector 96
DIVIDEND 0 · sector 41

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 Hotels & Entertainment Services stocks, each showing price versus our Fair Value estimate (as of Jul 22, 2026).

Stock Price Fair Value vs Fair Value
JFC JFC 145.80 PHP 210.34 PHP +44%
BLOOM BLOOM 1.90 PHP 1.70 PHP -11%
PIZZA PIZZA 6.00 PHP 12.05 PHP +101%
PT Hotel Mandarine Regency Tbk HOME 50.00 IDR 85.45 IDR +71%
Modetour Network Inc 080160 8,290 KRW 14,293 KRW +72%
MAXS MAXS 2.12 PHP 2.73 PHP +29%
PT Marga Abhinaya Abadi Tbk MABA 50.00 IDR 12.20 IDR -76%
HSIL HSIL ₹364.75 ₹212.72 -42%
WEB WEB 14.16 PHP 4.00 PHP -72%
Very Good Tour Co 094850 4,225 KRW 13,304 KRW +215%

Compare Ananti Inc with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical 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 Ananti Inc (025980) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of 3,166 KRW versus a price of 3,965 KRW, about −20% (overvalued).
What is the fair value of 025980?
Our model-based fair value for Ananti Inc is 3,166 KRW (as of Jul 22, 2026), built from audited fundamentals. The current price is 3,965 KRW.
What is the quality score of 025980?
Ananti Inc has a Quality Score of 37/100. 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 Ananti Inc (025980)?
Ananti Inc reported trailing-twelve-month revenue of about 302B KRW (latest available figure, as of Jul 22, 2026).
What is the net profit margin of 025980?
The net profit margin of Ananti Inc is about 15.1%, meaning it keeps roughly 15.1% of revenue as net income. 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 Ananti 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.