Total Soft Bank Ltd (045340) fair value: what the stock is really worth
As of Sep 23, 2026: fair value of Total Soft Bank Ltd KRW 20,580, price KRW 6,860, upside +200.0%, quality 78 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Total Soft Bank Ltd 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 freePro now: $1 first month
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, dashed = 300-day average. As of Sep 24, 2026.
How to read this chart
60‑month range 3,711 KRW – 20,944 KRW · fair‑value band 13,492 KRW – 28,510 KRW · the 6,860 KRW price screens below the 20,580 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 24, 2026.
Follow Total Soft Bank in your weekly email
Every Wednesday you see whether Total Soft Bank 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.
Total Soft Bank Ltd. operates as maritime logistics solutions company in South Korea.
Show more
Total Soft Bank Ltd. operates as maritime logistics solutions company in South Korea. The company provides computer automated terminal operating system for container terminals; ATC Supervisor, an intelligent equipment control job monitoring system in automated yard stack that integrates into a terminal operation system; off dock container yard system for off dock container terminal uses; and multi-purpose operation system for terminals. It also offers TSB Supercargo, an onboard loading computer that provides calculation, stowage control, and operational functions; computer automated stowage planning software for the operation and management of vessels; and Super Stowage Planner, an automatic stowage planning system. In addition, the company provides Port Logistics Unifying System, a Web-based port management information system that offers online access to a range of operation information of the vessel for internal and external users; TSB port emulation system/TSB port simulation system; s-Welding training simulator; s-Crane OHC training simulator; s-Crane RMQC/RTGC training simulator; and s-Drawing mechanical drawing learning contents. Further, it provides consulting, implementation, maintenance, and training services. Total Soft Bank Ltd. was founded in 1988 and is headquartered in Busan, South Korea.
Stock analysis
Total Soft Bank Ltd (045340) currently trades at 6,860 KRW, while our model-based Fair Value estimate is 20,580 KRW, implying the stock looks roughly 66.7% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 31,794 KRW per share, and 22 of the 23 models we run sit above the 6,860 KRW price.
Bear case: the Asset-Based group reads lowest at 3,092 KRW, and 1 of the 23 models stay below the price. Evidence for this calculation is low.
Scenario range: 13,492 KRW (bear) to 28,510 KRW (bull), the price of 6,860 KRW sits below 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 78/100 (high quality), in the Technology sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Total Soft Bank Ltd reported revenue of 27.5B KRW in FY2025 versus 14.1B KRW in FY2021, a compound +18.2%/yr. Reported net income was 8.5B KRW in FY2025, compounding +29.7%/yr from FY2021.
Key figures
Market cap 58.7B KRW (≈ $43.1M) · P/S ratio 3.80 · Dividend yield 1.4% · Net margin 31.0% · Return on equity 2,511% · Return on assets (EBIT) 12.0% · Operating margin 18.6% · Revenue (TTM) 13.8B KRW.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 55 out of 100 (low confidence).
What moves the price
The share trades about 22% below its 52-week high and 21% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Technology peers we cover trades at 48% fair-value upside, at 200%, 045340 screens cheaper than that median.
Fair Value models
Bear 13,492 KRWFair Value 20,580 KRWBull 28,510 KRW
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single 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 ⓘEvidence = 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.100/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+32.8%
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.
+25.6%
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.
+17.8%
Start year 2020 (pandemic). Over 10 years: +15.7% a year
Revenue growth 13 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.
+8.0%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in KRW (mathematically smoothed) ⓘ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. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip. 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.
+32.2%
Earnings growth per share plus dividend.
Earnings per share, growth per year+30.8%
Dividend (yield on the price)1.4%
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.27% vs 23%, 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.21% → 34%
2025 sits 126% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
Start year 2020 (pandemic)
Growth Forecast
Little optimism in the price
The price assumes less 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).
−18.1%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (South Korea: IMF forecast 2.1% a year to 2030, 2.1% from 2016 to 2025) that is about −19.7% 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 industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Software & IT Services · 39 stocks
Beats the industry median on 8/9 measures
Overall it ranks above its industry peers.
Valuation
Quality Score78 · Top 25%
Fair Value upside+200% · Top 25%
Profitability
Return on assets6% · Top 25%
Net margin (TTM)23% · Top 25%
Operating margin (TTM)19% · Top 25%
Growth and dividend
Revenue growth−18% · Bottom 25%
Dividend yield (TTM)1.4% · Above median
Balance sheet
Debt / equity0.00× · Below median
Valuation Multiplesvs Software & IT Services median · lower = cheaper
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). "Total Soft Bank Ltd Fair Value". https://www.fairvalue-calculator.com/stock/045340
Frequently asked questions
Is Total Soft Bank Ltd (045340) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 20,580 KRW versus a price of 6,860 KRW, about +200% upside (undervalued).
What is the fair value of 045340?
Our model-based fair value for Total Soft Bank Ltd is 20,580 KRW (as of Sep 24, 2026), built from audited fundamentals. The current price: 6,860 KRW.
What is the quality score of 045340?
Total Soft Bank Ltd has a Quality Score of 78/100. 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 Total Soft Bank Ltd (045340)?
Our model-based price target is the fair value of 20,580 KRW (as of Sep 24, 2026) from 23 valuation models. Cautious scenario 13,492 KRW, optimistic scenario 28,510 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Total Soft Bank Ltd stock forecast for 2026?
Our models put fair value at 20,580 KRW, about +200% upside versus a price of 6,860 KRW (undervalued). Cautious scenario 13,492 KRW, optimistic scenario 28,510 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Total Soft Bank Ltd (045340)?
Total Soft Bank Ltd reported trailing-twelve-month revenue of about 13.8B KRW (latest available figure, as of Sep 24, 2026).
Does Total Soft Bank Ltd pay a dividend?
Total Soft Bank Ltd currently shows a dividend yield of about 1.42% relative to its recent price (as of Sep 24, 2026).
What growth is priced into Total Soft Bank Ltd (045340)?
For today's price to be fair in a discounted-cash-flow model, Total Soft Bank Ltd would have to grow free cash flow by -18.1 % 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 +17.8 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of 045340 use?
Our models discount Total Soft Bank Ltd at 12.6 %: a base by market capitalisation (nano), damped by beta 2.27, 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 Total Soft Bank Ltd that is -18.1 % per year a year over ten years, using the same discount rate (12.6 %) and the same formula as our fair value.
How much growth has Total Soft Bank Ltd (045340) delivered so far?
Over the past 5 years revenue at Total Soft Bank Ltd grew +17.8 % a year. The price currently implies -18.1 % per year free-cash-flow growth a 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 Total Soft Bank Ltd (045340) growing?
The median revenue growth in the sector is +8.2 % a year. That is the yardstick for the growth priced into Total Soft Bank Ltd (-18.1 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Total Soft Bank Ltd (045340)?
The free-cash-flow yield on the price is 17.95 %: that much free cash flow Total Soft Bank 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 Total Soft Bank Ltd (045340)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Total Soft Bank Ltd it is 20,580 KRW per share (as of Sep 24, 2026), against a price of 6,860 KRW. It is the blended result of 23 valuation models (cash flow, earnings, asset, dividend).
Is Total Soft Bank Ltd stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 045340 trades below its calculated fair value: price 6,860 KRW, fair value 20,580 KRW, a gap of about +200% (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 045340?
No. The price is what the market pays today (6,860 KRW); the fair value is what the company's own numbers justify (20,580 KRW). For Total Soft Bank Ltd the two are 13,720 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Total Soft Bank Ltd worth?
The market values Total Soft Bank Ltd at about 58.7B KRW (market capitalisation, as of Sep 24, 2026). Per share that is 6,860 KRW; our models calculate a fair value of 20,580 KRW per share.
What do the bullish and bearish scenarios say about 045340?
Our models span a range for Total Soft Bank Ltd: cautious scenario 13,492 KRW, base 20,580 KRW, optimistic 28,510 KRW per share (as of Sep 24, 2026, price 6,860 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Total Soft Bank Ltd (045340)?
Balance-sheet figures for Total Soft Bank Ltd (as of Sep 24, 2026): debt of 0.00 per unit of equity. They feed the Quality Score of 78/100, which measures business quality independently of the share price.
How far is 045340 from its 52-week high?
Total Soft Bank Ltd trades at 6,860 KRW, about 22% below its 52-week high of 8,782 KRW and 21% above the low of 5,650 KRW (as of Sep 23, 2026). Distance from the high says nothing about value: that is what the fair value of 20,580 KRW is for.
Which stocks are comparable to Total Soft Bank Ltd?
From the same area (Technology) we also value KINX, Inc, Wemade Co, Gabia Inc, Hancom 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 Total Soft Bank Ltd stock attractive at the current price?
The data as of Sep 24, 2026: price 6,860 KRW, calculated fair value 20,580 KRW (+200%), Quality Score 78/100, 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 045340 calculated?
We run Total Soft Bank Ltd through 23 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 20,580 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 14.0 % above its aggregate fair value. Total Soft Bank Ltd currently trades 200 % 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 is it worth investing now.
What is the share price of Total Soft Bank Ltd (045340)?
The closing price on Sep 23, 2026 was 6,860 KRW. Our model-based fair value is 20,580 KRW, about +200% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Total Soft Bank Ltd right now?
The rarer combination: high quality (78/100) AND below fair value. That earns a closer look rather than a quick verdict. The price is below even our cautious bear case (13,492 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. A fairly wide model range (13,492 KRW to 28,510 KRW) leaves room in how you read the outcome.
Key figures of Total Soft Bank Ltd
How large is the market capitalisation of Total Soft Bank Ltd (045340)?
The market capitalisation of Total Soft Bank Ltd is 58.7B KRW (≈ $43.1M). 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 Total Soft Bank Ltd (045340)?
The price-to-sales ratio of Total Soft Bank Ltd is 3.80 (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 Total Soft Bank Ltd (045340)?
The dividend yield of Total Soft Bank Ltd is 1.4%. 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 Total Soft Bank Ltd (045340)?
The net margin of Total Soft Bank Ltd is 31.0% (fiscal year 2025). 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 Total Soft Bank Ltd (045340)?
The return on equity (ROE) of Total Soft Bank Ltd is 2,511% (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 Total Soft Bank Ltd (045340)?
On an EBIT basis the return on assets of Total Soft Bank Ltd is 12.0% (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 Total Soft Bank Ltd (045340)?
The operating margin of Total Soft Bank Ltd is 18.6% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Total Soft Bank Ltd (045340)?
Revenue at Total Soft Bank Ltd is growing −17.8% versus a year earlier (3y avg +25.6%). 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 Total Soft Bank Ltd (045340)?
Earnings per share at Total Soft Bank Ltd are growing −17.0% versus a year earlier. How much earnings per share grew versus a year earlier.
Free · no account needed
Watch Total Soft Bank Ltd in the live analysis
One click puts Total Soft Bank Ltd 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.
