GaeaSoft Corp (051160) fair value: what the stock is really worth
As of Oct 2, 2026: fair value of GaeaSoft Corp KRW 26,241, price KRW 12,910, upside +103.3%, quality 70 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
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 Oct 2, 2026.
How to read this chart
60‑month range 5,950 KRW – 27,450 KRW · fair‑value band 18,901 KRW – 38,786 KRW · the 12,910 KRW price screens below the 26,241 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Oct 2, 2026.
Follow GaeaSoft in your weekly email
Every Wednesday you see whether GaeaSoft 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.
GaeaSoft Corp. operates as an IT service and digital marketing company in South Korea. The company offers AI chatbot, a platform for database construction; smart factory, a digital automation platform for production process; and Gaeasoft LIP, a software that offers location information services.
Show more
GaeaSoft Corp. operates as an IT service and digital marketing company in South Korea. The company offers AI chatbot, a platform for database construction; smart factory, a digital automation platform for production process; and Gaeasoft LIP, a software that offers location information services. It also offers i-TalkBiz, an integrated business marketing tool and eDrive, a document centralization solution for prevention of data leakage. In addition, the company offers LBS, IoT, messaging, certification, ecommerce, and convergence service technology services. Further, it provides IT services for public, finance, sports, media/service, and other industries. GaeaSoft Corp. was founded in 1998 and is based in Seoul, South Korea.
Stock analysis
GaeaSoft Corp (051160) currently trades at 12,910 KRW, while our model-based Fair Value estimate is 26,241 KRW, implying the stock looks roughly 50.8% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 46,530 KRW per share, and 22 of the 24 models we run sit above the 12,910 KRW price.
Bear case: the Asset-Based group reads lowest at 7,194 KRW, and 2 of the 24 models stay below the price. Evidence for this calculation is low.
Scenario range: 18,901 KRW (bear) to 38,786 KRW (bull), the price of 12,910 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 70/100 (solid quality), in the Technology sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
GaeaSoft Corp reported revenue of 587B KRW in FY2025 versus 379B KRW in FY2021, a compound +11.6%/yr. Reported net income was 12.6B KRW in FY2025, compounding +16.6%/yr from FY2021.
Key figures
Market cap 174B KRW (≈ $130M) · P/S ratio 0.29 · Net margin 2.2% · Return on equity 10.1% · Return on assets (EBIT) 4.8% · Operating margin 6.8% · Revenue (TTM) 582B KRW · Revenue growth (YoY) −7.0%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 48 out of 100 (low confidence).
What moves the price
The share trades about 1% below its 52-week high and 99% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Technology peers we cover trades at 44% fair-value upside, at 103%, 051160 screens cheaper than that median.
Fair Value models
Bear 18,901 KRWFair Value 26,241 KRWBull 38,786 KRW
Price 12,910 KRW · Upside +103.3%
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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.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.85/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+7.3%
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.
+8.9%
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: +31.4% a year
Revenue growth 14 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.
+19.2%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in KRW ⓘ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. 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.
+13.5%
Earnings growth per share plus dividend.
Earnings per share, growth per year+13.5%
Dividend (yield on the price)0.0%
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.4% → 4%
Growth Forecast
Little optimism in the price
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).
less than -40 %
Yearly growth needed for the next five years to justify today's 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.Information Technology Services · 467 stocks
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). "GaeaSoft Corp Fair Value". https://www.fairvalue-calculator.com/stock/051160
Frequently asked questions
Is GaeaSoft Corp (051160) overvalued or undervalued?
As of Oct 2, 2026, our model estimates a fair value of 26,241 KRW versus a price of 12,910 KRW, about +103% upside (undervalued).
What is the fair value of 051160?
Our model-based fair value for GaeaSoft Corp is 26,241 KRW (as of Oct 2, 2026), built from audited fundamentals. The current price: 12,910 KRW.
What is the quality score of 051160?
GaeaSoft Corp has a Quality Score of 70/100. 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 GaeaSoft Corp (051160)?
Our model-based price target is the fair value of 26,241 KRW (as of Oct 2, 2026) from 24 valuation models. Cautious scenario 18,901 KRW, optimistic scenario 38,786 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the GaeaSoft Corp stock forecast for 2026?
Our models put fair value at 26,241 KRW, about +103% upside versus a price of 12,910 KRW (undervalued). Cautious scenario 18,901 KRW, optimistic scenario 38,786 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of GaeaSoft Corp (051160)?
GaeaSoft Corp reported trailing-twelve-month revenue of about 582B KRW (latest available figure, as of Oct 2, 2026).
What growth is priced into GaeaSoft Corp (051160)?
For today's price to be fair in a discounted-cash-flow model, GaeaSoft Corp would have to grow free cash flow by less than minus 40 % per year for five years (discount rate 13.7 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +17.8 % per year. As of Oct 2, 2026.
What discount rate (WACC) does the fair value of 051160 use?
Our models discount GaeaSoft Corp at 13.7 %: a base by market capitalisation (micro), damped by beta 1.18, 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 GaeaSoft Corp that is less than minus 40 % per year a year over ten years, using the same discount rate (13.7 %) and the same formula as our fair value.
How much growth has GaeaSoft Corp (051160) delivered so far?
Over the past 5 years revenue at GaeaSoft Corp grew +17.8 % a year. The price currently implies less than minus 40 % 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 GaeaSoft Corp (051160) growing?
The median revenue growth in the sector is +10.5 % a year. That is the yardstick for the growth priced into GaeaSoft Corp (less than minus 40 % 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 GaeaSoft Corp (051160)?
The free-cash-flow yield on the price is 16.52 %: that much free cash flow GaeaSoft Corp produces per unit of market value. When it exceeds the discount rate of our models (13.7 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of GaeaSoft Corp (051160)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For GaeaSoft Corp it is 26,241 KRW per share (as of Oct 2, 2026), against a price of 12,910 KRW. It is the blended result of 24 valuation models (cash flow, earnings, asset, dividend).
Is GaeaSoft Corp stock overvalued or undervalued in 2026?
As of Oct 2, 2026, 051160 trades below its calculated fair value: price 12,910 KRW, fair value 26,241 KRW, a gap of about +103% (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 051160?
No. The price is what the market pays today (12,910 KRW); the fair value is what the company's own numbers justify (26,241 KRW). For GaeaSoft Corp the two are 13,331 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is GaeaSoft Corp worth?
The market values GaeaSoft Corp at about 174B KRW (market capitalisation, as of Oct 2, 2026). Per share that is 12,910 KRW; our models calculate a fair value of 26,241 KRW per share.
What do the bullish and bearish scenarios say about 051160?
Our models span a range for GaeaSoft Corp: cautious scenario 18,901 KRW, base 26,241 KRW, optimistic 38,786 KRW per share (as of Oct 2, 2026, price 12,910 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of GaeaSoft Corp (051160)?
Balance-sheet figures for GaeaSoft Corp (as of Oct 2, 2026): return on equity 10.1%. They feed the Quality Score of 70/100, which measures business quality independently of the share price.
How far is 051160 from its 52-week high?
GaeaSoft Corp trades at 12,910 KRW, about 1% below its 52-week high of 12,980 KRW and 99% above the low of 6,480 KRW (as of Oct 2, 2026). Distance from the high says nothing about value: that is what the fair value of 26,241 KRW is for.
Which stocks are comparable to GaeaSoft Corp?
From the same area (Technology) we also value International Business Machines Corporation, Accenture plc, Tata Consultancy Services Limited, Infosys 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 GaeaSoft Corp stock attractive at the current price?
The data as of Oct 2, 2026: price 12,910 KRW, calculated fair value 26,241 KRW (+103%), Quality Score 70/100, from 24 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 051160 calculated?
We run GaeaSoft Corp through 24 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 26,241 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 14.9 % above its aggregate fair value. GaeaSoft Corp currently trades 51 % 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 GaeaSoft Corp (051160)?
The closing price on Oct 2, 2026 was 12,910 KRW. Our model-based fair value is 26,241 KRW, about +103% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with GaeaSoft Corp right now?
The rarer combination: high quality (70/100) AND below fair value. That earns a closer look rather than a quick verdict. The price is below even our cautious bear case (18,901 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 (18,901 KRW to 38,786 KRW) leaves room in how you read the outcome.
Key figures of GaeaSoft Corp
How large is the market capitalisation of GaeaSoft Corp (051160)?
The market capitalisation of GaeaSoft Corp is 174B KRW (≈ $130M). 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 GaeaSoft Corp (051160)?
The price-to-sales ratio of GaeaSoft Corp is 0.29 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the net margin of GaeaSoft Corp (051160)?
The net margin of GaeaSoft Corp is 2.2% (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 GaeaSoft Corp (051160)?
The return on equity (ROE) of GaeaSoft Corp is 10.1% (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 GaeaSoft Corp (051160)?
On an EBIT basis the return on assets of GaeaSoft Corp is 4.8% (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 GaeaSoft Corp (051160)?
The operating margin of GaeaSoft Corp is 6.8% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at GaeaSoft Corp (051160)?
Revenue at GaeaSoft Corp is growing −7.0% versus a year earlier (3y avg +8.9%). 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 GaeaSoft Corp (051160)?
Earnings per share at GaeaSoft Corp are growing +90.3% versus a year earlier. How much earnings per share grew versus a year earlier.
Free · no account needed
Watch GaeaSoft Corp in the live analysis
One click puts GaeaSoft Corp 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.
