EN DE

Openbase, Inc (049480) Fair Value & Analysis

Technology · KR · Market cap 49.6B KRW

OI Openbase, Inc 049480 · KQ
Price1,974 KRW
Fair Value2,611 KRW
Upside+32.3%
Quality55/100
Watch Openbase, Inc for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 3.0% net margin
Low debt · negative free cash flow
1.07% dividend yield
Trails peers (3/8)
Narrow moat 33/100
Evidence: Medium Range 2,327 KRW – 2,881 KRW Share as image

Fair value as of: Jul 20, 2026

From 15 valuation models · updated 21 days ago

Share price −1.1% over the past month.

A solid business, screening 32% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (2,327 KRW). The market is more pessimistic than our downside scenario.
  • Solid quality (55/100) 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)

7,251 KRW 1,607 KRW Fair Value 2,611 KRW Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 20, 2026.

How to read this chart

60‑month range 1,607 KRW – 7,251 KRW · fair‑value band 2,327 KRW – 2,881 KRW · the 1,974 KRW price screens below the 2,611 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 20, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Openbase, Inc (049480) currently trades at 1,974 KRW, while our model-based Fair Value estimate is 2,611 KRW, implying the stock looks roughly 32.3% undervalued today. The Quality Score stands at 55/100 (solid quality), in the Technology 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, Openbase, Inc generated revenue of 192B KRW at a net margin of 3.0%. Revenue declined 12.1% year over year. Net debt stands at 300M KRW. Fundamentals as of Jul 20, 2026

Our scenario range runs from 2,327 KRW (bear case) to 2,881 KRW (bull case); at 1,974 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 53% below its 52-week high and 2% above its 52-week low, currently below its 200-day average. For context, the median of 10 Technology peers we cover trades at 8% fair-value upside, at 32%, 049480 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 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
Residual Income 2,390 KRW 2,584 KRW 3,194 KRW 76
ROIC Compounder 2,463 KRW 2,839 KRW 3,523 KRW 72
Growth-Adj P/E 3,004 KRW 4,292 KRW 5,579 KRW 68
All 15 models by family
DCF Models
Owner Earnings 2,922 KRW 4,448 KRW 6,787 KRW 31
Earnings-Based
Graham-Dodd 1,629 KRW 5,153 KRW 6,865 KRW 54
Lynch FV 1,132 KRW 1,617 KRW 2,102 KRW 50
PEG = 1.0 1,132 KRW 1,617 KRW 2,102 KRW 46
EPV 2,463 KRW 2,837 KRW 3,164 KRW 59
Multiples
P/E Multiple 3,593 KRW 4,791 KRW 5,989 KRW 63
P/S Multiple 3,054 KRW 4,072 KRW 5,091 KRW 58
P/B Multiple 3,054 KRW 4,072 KRW 5,091 KRW 55
EV/EBIT 3,752 KRW 4,929 KRW 6,106 KRW 53
EV/EBITDA 4,116 KRW 5,415 KRW 6,713 KRW 54
EV/Revenue 2,601 KRW 3,621 KRW 4,641 KRW 43
Asset-Based
NCAV (Graham) 1,417 KRW 1,898 KRW 2,833 KRW 50
Economic Profit
Residual Income 2,390 KRW 2,584 KRW 3,194 KRW 76
ROIC Compounder 2,463 KRW 2,839 KRW 3,523 KRW 72
Growth Earnings
Growth-Adj P/E 3,004 KRW 4,292 KRW 5,579 KRW 68

Widest divergence: DCF Models (4,448 KRW) versus Earnings-Based (1,617 KRW). Highest evidence: Residual Income (76).

Notify me when 049480 reaches fair value

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

Key figures & financial health

Revenue (TTM) 192B KRW
Revenue growth (YoY) -12.1%
Net margin 3.0%
Return on equity 870%
Free cash flow −5.5B KRW FY2025
Operating margin 4.6%
More key figures
Dividend yield 1.1%
EPS growth (YoY) -92.5%
Net debt 300M KRW FY2025

Figures from reported company fundamentals · as of Jul 20, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 55/100

Of which business quality 53 · Market factors (momentum, volatility) 12

Profitability 51
Margins and returns on capital today
Quality Growth 46
Are margins and returns improving?
Cashflow 11
Earnings quality: real cash, not paper profit
Fin. Strength 63
Balance sheet, leverage, solvency risk
Investment 83
Disciplined investing over empire-building
Low Volatility 23
Calm price path (market factor)
Momentum 6
Price trend over the last 3–12 months (market factor)
52W Momentum 9
Distance to the 52-week high (market factor)
Net Issuance 90
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

Openbase, Inc. provides IT infrastructure service in South Korea. The company offers network infrastructure solutions for load balancing, WAN acceleration, intelligent traffic management, and DNS/DHCP/IP management solutions.

Full company description

Openbase, Inc. provides IT infrastructure service in South Korea. The company offers network infrastructure solutions for load balancing, WAN acceleration, intelligent traffic management, and DNS/DHCP/IP management solutions. It also provides security solutions for the protection of network infrastructures, such as Radware DefensePro, a hardware platform; Web Application Firewall; FireEye, an APT security solution; and Rapid 7, a vulnerability diagnosis and mock hacking verification solution. In addition, the company also offers ADC smart solution for diagnosis of ADC disability, analysis, restoration of setting history, performance monitoring, and secure management; and TARGOS, a detection system of APT, as well as IT outsourcing services. It serves public services, finance, distribution, and manufacturing sectors. The company was founded in 1995 and is based in Seoul, South Korea.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Openbase, Inc reported revenue of 233B KRW in FY2025 versus 176B KRW in FY2021, a compound +7.3%/yr. Reported net income was 7.3B KRW in FY2025, compounding +11.9%/yr from FY2021.

Growth Quality 50/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
233B KRW
Latest YoY
+3.0%
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.
+6.5%
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.
+8.4%
Avg. growth/yr (14Y) 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.
+5.7%
Revenue +7.3%/yr
FY21 176B KRW
FY22 193B KRW
FY23 204B KRW
FY24 226B KRW
FY25 233B KRW
Net income +11.9%/yr
FY21 4.6B KRW
FY22 6.0B KRW
FY23 5.2B KRW
FY24 7.6B KRW
FY25 7.3B KRW

Watch 049480: 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). "Openbase, Inc Fair Value". https://www.fairvalue-calculator.com/stock/049480

Peer Group

Software & IT Services · 32 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 55 · Above median
Fair Value upside +32% · Above median
Return on assets 4% · Above median
Net margin (TTM) 3% · Below median
Operating margin (TTM) 5% · Below median
Revenue growth -12% · Below median
Dividend yield (TTM) 1.1% · Below median
Debt / equity 0.12× · Higher 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 76 · sector 0
FUTURE 0 · sector 28
PAST 0 · sector 74
HEALTH 94 · sector 99
DIVIDEND 21 · sector 26

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 Software & IT Services stocks, each showing price versus our Fair Value estimate (as of Jul 20, 2026).

Stock Price Fair Value vs Fair Value
KINX, Inc 093320 128,700 KRW 74,800 KRW -42%
Wemade Co 112040 15,160 KRW 9,700 KRW -36%
AfreecaTV Co 067160 45,200 KRW 176,746 KRW +291%
Gabia Inc 079940 44,050 KRW 24,232 KRW -45%
Hancom Inc 030520 15,890 KRW 31,596 KRW +99%
Webzen Inc 069080 11,750 KRW 12,748 KRW +8%
NEOWIZ 095660 17,010 KRW 46,407 KRW +173%
Wemade Max Co 101730 3,665 KRW 825.00 KRW -77%
GalaxiaMoneytree Co 094480 4,600 KRW 3,778 KRW -18%
DAEA TI Co 045390 2,475 KRW 4,958 KRW +100%

Compare Openbase, Inc with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Technology 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 Openbase, Inc (049480) overvalued or undervalued?
As of Jul 20, 2026, our model estimates a fair value of 2,611 KRW versus a price of 1,974 KRW, about +32% (undervalued).
What is the fair value of 049480?
Our model-based fair value for Openbase, Inc is 2,611 KRW (as of Jul 20, 2026), built from audited fundamentals. The current price is 1,974 KRW.
What is the quality score of 049480?
Openbase, Inc has a Quality Score of 55/100. 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 Openbase, Inc (049480)?
Openbase, Inc reported trailing-twelve-month revenue of about 192B KRW (latest available figure, as of Jul 20, 2026).
What is the net profit margin of 049480?
The net profit margin of Openbase, Inc is about 3.0%, meaning it keeps roughly 3.0% of revenue as net income. Based on the latest reported figures.
Does Openbase, Inc pay a dividend?
Openbase, Inc currently shows a dividend yield of about 1.07% relative to its recent price (as of Jul 20, 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 Openbase, 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.