EN DE

Paradise Co (034230) Fair Value & Analysis

Consumer Cyclical · KR · Market cap 864B KRW

PC Paradise Co 034230 · KO
Price10,100 KRW
Fair Value21,503 KRW
Upside+112.9%
Quality51/100
Watch Paradise Co for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 6.9% net margin
Low debt · generates free cash flow
1.55% dividend yield
Mixed vs. peers (7/12)
Narrow moat 39/100
Evidence: Medium Range 16,128 KRW – 26,879 KRW Share as image

Fair value as of: Jul 22, 2026

From 26 valuation models · updated 19 days ago

Fair value updated Jul 22, 2026, revised from 21,693 KRW to 21,503 KRW (−0.9%) since Jul 6, 2026. Share price −21.8% over the past month.

A solid business, screening 113% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (16,128 KRW). The market is more pessimistic than our downside scenario.
  • Solid quality (51/100) 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)

23,430 KRW 8,799 KRW Fair Value 21,503 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 8,799 KRW – 23,430 KRW · fair‑value band 16,128 KRW – 26,879 KRW · the 10,100 KRW price screens below the 21,503 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

Paradise Co (034230) currently trades at 10,100 KRW, while our model-based Fair Value estimate is 21,503 KRW, implying the stock looks roughly 112.9% undervalued today. The Quality Score stands at 51/100 (solid quality), in the Consumer Cyclical 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: medium), always confirm before acting.

Over the trailing twelve months, Paradise Co generated revenue of 1.2T KRW at a net margin of 6.9%. Revenue grew 3.8% year over year. It earns a return on equity of 5.6%. Net debt stands at 668B KRW. Fundamentals as of Jul 22, 2026

Our scenario range runs from 16,128 KRW (bear case) to 26,879 KRW (bull case); at 10,100 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 58% below its 52-week high, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at 11% fair-value upside, at 113%, 034230 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 BearBaseBull Evidence
Highest evidence
Growth DCF 19,564 KRW 46,006 KRW 92,542 KRW 80
Residual Income 15,452 KRW 15,812 KRW 15,817 KRW 76
Rev-Margin DCF 11,482 KRW 23,191 KRW 39,886 KRW 74
All 26 models by family
DCF Models
FCF DCF 20,290 KRW 40,293 KRW 94,483 KRW 38
Owner Earnings 10,543 KRW 26,860 KRW 60,611 KRW 31
5Y Revenue Exit 11,482 KRW 23,429 KRW 40,748 KRW 39
5Y EBITDA Exit 19,699 KRW 41,937 KRW 72,603 KRW 41
5Y P/E Exit 15,609 KRW 32,958 KRW 54,304 KRW 38
10Y Revenue Exit 13,580 KRW 26,915 KRW 47,432 KRW 36
10Y EBITDA Exit 19,826 KRW 41,696 KRW 79,319 KRW 37
10Y P/E Exit 16,938 KRW 34,338 KRW 62,082 KRW 35
Earnings-Based
Graham-Dodd 7,311 KRW 45,457 KRW 63,466 KRW 54
Lynch FV 13,073 KRW 18,676 KRW 24,279 KRW 50
PEG = 1.0 13,073 KRW 18,676 KRW 24,279 KRW 46
EPV 10,685 KRW 13,160 KRW 15,361 KRW 59
Dividend Discount
Gordon GGM 1,420 KRW 3,100 KRW 5,216 KRW 70
DDM Multi-Stage 1,420 KRW 2,539 KRW 3,230 KRW 61
Multiples
P/E Multiple 17,740 KRW 23,654 KRW 29,567 KRW 63
P/S Multiple 11,792 KRW 15,723 KRW 19,654 KRW 58
P/B Multiple 13,708 KRW 18,278 KRW 22,847 KRW 55
EV/EBIT 20,628 KRW 28,618 KRW 36,607 KRW 53
EV/EBITDA 20,295 KRW 28,173 KRW 36,052 KRW 54
EV/Revenue 7,665 KRW 12,382 KRW 17,099 KRW 43
Asset-Based
NCAV (Graham) 9,822 KRW 13,161 KRW 19,644 KRW 50
Growth DCF
Growth DCF 19,564 KRW 46,006 KRW 92,542 KRW 80
Rev-Margin DCF 11,482 KRW 23,191 KRW 39,886 KRW 74
Economic Profit
Residual Income 15,452 KRW 15,812 KRW 15,817 KRW 76
ROIC Compounder 10,685 KRW 13,160 KRW 15,361 KRW 72
Growth Earnings
Growth-Adj P/E 19,121 KRW 27,316 KRW 35,510 KRW 68

Widest divergence: DCF Models (32,958 KRW) versus Dividend Discount (2,539 KRW). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 1.2T KRW
Revenue growth (YoY) +3.8%
Net margin 6.9%
Return on equity 5.6%
Free cash flow 133B KRW FY2025
Operating margin 12.7%
More key figures
Dividend yield 1.6%
EPS growth (YoY) -45.3%
Net debt 668B KRW FY2025

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

Quality Score breakdown

Overall quality 51/100

Of which business quality 50 · Market factors (momentum, volatility) 16

Profitability 25
Margins and returns on capital today
Quality Growth 53
Are margins and returns improving?
Cashflow 67
Earnings quality: real cash, not paper profit
Fin. Strength 34
Balance sheet, leverage, solvency risk
Investment 67
Disciplined investing over empire-building
Low Volatility 43
Calm price path (market factor)
Momentum 5
Price trend over the last 3–12 months (market factor)
52W Momentum 2
Distance to the 52-week high (market factor)
Net Issuance 71
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

Paradise Co., Ltd. engages in casino business in South Korea, the United States, and Japan. The company operates Walkerhill, Maison Glad, and Paradise hotel. It is also involved in real estate rental and recreational business. The company was founded in 1972 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

Paradise Co reported revenue of 1.1T KRW in FY2025 versus 414B KRW in FY2021, a compound +29.1%/yr. Reported net income was 94.4B KRW in FY2025.

Growth Quality 90/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
1.1T KRW
Latest YoY
+7.3%
Avg. growth/yr (3Y)
+25.1%
Revenue +29.1%/yr
FY21 414B KRW
FY22 588B KRW
FY23 994B KRW
FY24 1.1T KRW
FY25 1.1T KRW
Net income
FY21 −52.5B KRW
FY22 25.3B KRW
FY23 62.6B KRW
FY24 75.6B KRW
FY25 94.4B KRW

Watch 034230: 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). "Paradise Co Fair Value". https://www.fairvalue-calculator.com/stock/034230

Peer Group

Resorts & Casinos · 76 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 51 · Above median
Fair Value upside +113% · Top 25%
Return on equity (TTM) 6% · Above median
Return on assets 2% · Below median
Net margin (TTM) 7% · Above median
Operating margin (TTM) 13% · Below median
Revenue growth 4% · Below median
Dividend yield (TTM) 1.6% · Below median
Debt / equity 0.37× · Higher than median

Valuation Multiples vs Resorts & Casinos median · lower = cheaper

P/FCF 0.0× · Cheaper than 75% of peers
EV/EBITDA 1.4× · Cheaper than 75% of peers
PEG 0.91× · Cheaper than median

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 19
FUTURE 19 · sector 33
PAST 22 · sector 19
HEALTH 82 · sector 84
DIVIDEND 31 · sector 52

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

Gambling

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

Similar stocks

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

Stock Price Fair Value vs Fair Value
Las Vegas Sands Corp LVS $44.79 $52.27 +17%
Galaxy Entertainment Group 0027 HK$34.20 HK$41.44 +21%
Sands China Ltd 1928 HK$13.08 HK$2.05 -84%
MGM Resorts International, through its subsidiaries, MGM $46.13 $13.70 -70%
Wynn Resorts, Limited WYNN $97.05 $69.39 -29%
Red Rock Resorts, Inc RRR $64.75 $17.09 -74%
Boyd Gaming Corporation BYD $87.64 $151.24 +73%
Caesars Entertainment, Inc CZR $29.91 $80.92 +171%
Genting Singapore Limited G13 0.6200 SGD 0.6900 SGD +11%
Vail Resorts, Inc MTN $150.14 $125.02 -17%

Compare Paradise Co 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 Paradise Co (034230) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of 21,503 KRW versus a price of 10,100 KRW, about +113% (undervalued).
What is the fair value of 034230?
Our model-based fair value for Paradise Co is 21,503 KRW (as of Jul 22, 2026), built from audited fundamentals. The current price is 10,100 KRW.
What is the quality score of 034230?
Paradise Co has a Quality Score of 51/100. 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 Paradise Co (034230)?
Paradise Co reported trailing-twelve-month revenue of about 1.2T KRW (latest available figure, as of Jul 22, 2026).
What is the net profit margin of 034230?
The net profit margin of Paradise Co is about 6.9%, meaning it keeps roughly 6.9% of revenue as net income. Based on the latest reported figures.
Does Paradise Co pay a dividend?
Paradise Co currently shows a dividend yield of about 1.02% relative to its recent price (as of Jul 22, 2026).

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 Paradise Co 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.