YBM Net Inc (057030) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of YBM Net Inc stock KRW 2,183, price KRW 1,398, upside +56.1%, quality 58 out of 100. Rating: strongly undervalued. Calculated from audited financials with 24 of our 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. As of Nov 3, 2026.
How to read this chart
60‑month range 1,311 KRW – 9,114 KRW · fair‑value band 1,637 KRW – 2,728 KRW · the 1,398 KRW price screens below the 2,183 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 3, 2026.
Follow YBM Net in your weekly email
Every Wednesday you see whether YBM Net 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.
YBM Net, Inc. provides education services in South Korea and internationally. It engages in the producing, distributing, and selling content in technology-based formats; provision of language proficiency tests; and administration of various IT certification exams.
Show moreShow less
The company also offers English language study programs, including test preparation courses and joint programs with overseas universities; digital content and e-learning services; premium meeting facilities; professional facility for educational events, workshops, or student camps; and social services.
In addition, it handles copyright management, licensing, and merchandising for Cartoon Network original programs and their cartoon characters. The company was formerly known as YBM Sisa.com, Inc. and changed its name to YBM Net, Inc. in April 2016.
YBM Net, Inc. was founded in 2000 and is headquartered in Seoul, South Korea.
Stock analysis
YBM Net Inc (057030) currently trades at 1,398 KRW, while our model-based Fair Value estimate is 2,183 KRW, implying the stock looks roughly 36% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 3,773 KRW per share, and 18 of the 24 models we run sit above the 1,398 KRW price.
Bear case: the Asset-Based group reads lowest at 904.72 KRW, and 6 of the 24 models stay below the price. Data coverage for this calculation is medium.
Scenario range: 1,637 KRW (bear) to 2,728 KRW (bull), the price of 1,398 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 58/100 (solid quality), in the Academic & Educational Services sector.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
YBM Net Inc reported revenue of 51.8B KRW in FY2025 versus 58.3B KRW in FY2021, a compound −2.9%/yr. Reported net income was 1.6B KRW in FY2025, compounding −11.0%/yr from FY2021.
Key figures
Market cap 22.7B KRW (≈ $16.8M) Micro · P/S ratio 0.50 · Dividend yield 3.8% · Net margin 5.6% · Return on equity 587% · Return on assets (EBIT) 4.0% (5-year average) · Operating margin 7.3% · Revenue (TTM) 60.9B KRW.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 36 out of 100 (low confidence).
What moves the price
The share trades about 55% below its 52-week high and 7% above its 52-week low, currently below its 200-day average.
For context, the median of 6 Academic & Educational Services peers we cover trades at 170% fair-value upside, at 56%, 057030 screens richer than that median.
Fair Value models
Bear1,637 KRWFair Value 2,183 KRWBull2,728 KRW
Price 1,398 KRW · Upside +56.1%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models.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.Coverage ⓘCoverage = 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.40/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−11.1%
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.
−6.1%
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.
−0.3%
Start year 2020 (pandemic). Over 10 years: −2.5% 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.
−4.8%
’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.
−2.1%
Earnings growth per share plus dividend.
Earnings per share, growth per year−5.9%
Dividend (yield on the price)3.8%
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.−3% → 2%
⚠ Revenue per share shrinking 1.0%/yr over ~7Y (margins intact) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
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 %
The company could shrink this much every year for the next five years and today's price would still be justified.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer Groupⓘ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 “Miscellaneous Educational Service Providers” was too small, so the broader sector is used.)Consumer Discretionary · 3518 stocks
Beats the sector median on 9/10 measures
Overall it ranks above its sector peers.
Valuation
Quality Score58 · Above median
Fair Value upside+56.8% · Above median
Profitability
Return on assets2.0% · Below median
Net margin (12 months)5.6% · Above median
Operating margin (12 months)7.3% · Above median
Growth and dividend
Revenue growth (quarter YoY)10.8% · Above median
Dividend yield (12 months)3.8% · Above median
Valuation Multiplesvs Consumer Discretionary 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). "YBM Net Inc Fair Value". https://www.fairvalue-calculator.com/stock/057030
Frequently asked questions
Is YBM Net Inc (057030) overvalued or undervalued?
As of Nov 3, 2026, our model estimates a fair value of 2,183 KRW versus a price of 1,398 KRW, about +56% upside (undervalued).
What is the fair value of 057030?
Our model-based fair value for YBM Net Inc is 2,183 KRW (as of Nov 3, 2026), built from audited fundamentals. The current price: 1,398 KRW.
What is the quality score of 057030?
YBM Net Inc has a Quality Score of 58/100. 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 YBM Net Inc (057030)?
Our model-based price target is the fair value of 2,183 KRW (as of Nov 3, 2026) from 24 valuation models. Cautious scenario 1,637 KRW, optimistic scenario 2,728 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the YBM Net Inc stock forecast for 2026?
Our models put fair value at 2,183 KRW, about +56% upside versus a price of 1,398 KRW (undervalued). Cautious scenario 1,637 KRW, optimistic scenario 2,728 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of YBM Net Inc (057030)?
YBM Net Inc reported trailing-twelve-month revenue of about 60.9B KRW (latest available figure, as of Nov 3, 2026).
Does YBM Net Inc pay a dividend?
YBM Net Inc currently shows a dividend yield of 3.79% relative to its recent price (as of Nov 3, 2026).
How much is the dividend of YBM Net Inc (057030)?
YBM Net Inc has a dividend yield of 3.8%. A dividend has been paid every year since 2021. Our assessment: Safety not assessed. Payout ratio and cash coverage are not available, so we do not judge how safe this dividend is.
What growth is priced into YBM Net Inc (057030)?
For today's price to be fair in a discounted-cash-flow model, YBM Net Inc would have to grow free cash flow by less than minus 40 % per year for five years (discount rate 10.1 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -0.3 % per year. As of Nov 3, 2026.
What discount rate (WACC) does the fair value of 057030 use?
Our models discount YBM Net Inc at 10.1 %: a base by market capitalisation (nano), 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 YBM Net Inc that is less than minus 40 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (10.1 %) and the same formula as our fair value.
How much growth has YBM Net Inc (057030) delivered so far?
Over the past 5 years revenue at YBM Net Inc grew -0.3 % a year. The price currently implies free-cash-flow growth of less than minus 40 % per 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 YBM Net Inc (057030) growing?
The median revenue growth in the sector is +4.7 % a year. That is the yardstick for the growth priced into YBM Net Inc (less than minus 40 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of YBM Net Inc (057030)?
The free-cash-flow yield on the price is 16.28 %: that much free cash flow YBM Net Inc produces per unit of market value. When it exceeds the discount rate of our models (10.1 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of YBM Net Inc (057030)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For YBM Net Inc it is 2,183 KRW per share (as of Nov 3, 2026), against a price of 1,398 KRW. It is the blended result of 24 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is YBM Net Inc stock overvalued or undervalued in 2026?
As of Nov 3, 2026, 057030 trades below its calculated fair value: price 1,398 KRW, fair value 2,183 KRW, a gap of about +56% (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 057030?
No. The price is what the market pays today (1,398 KRW); the fair value is what the company's own numbers justify (2,183 KRW). For YBM Net Inc the two are 784.53 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is YBM Net Inc worth?
The market values YBM Net Inc at about 22.7B KRW (market capitalisation, as of Nov 3, 2026). Per share that is 1,398 KRW; our models calculate a fair value of 2,183 KRW per share.
What do the bullish and bearish scenarios say about 057030?
Our models span a range for YBM Net Inc: cautious scenario 1,637 KRW, base 2,183 KRW, optimistic 2,728 KRW per share (as of Nov 3, 2026, price 1,398 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How far is 057030 from its 52-week high?
YBM Net Inc trades at 1,398 KRW, about 55% below its 52-week high of 3,100 KRW and 7% above the low of 1,311 KRW (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of 2,183 KRW is for.
Which stocks are comparable to YBM Net Inc?
From the same area (Academic & Educational Services) we also value MegaStudy Co, Creverse, Inc, FEU, IPO, 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 YBM Net Inc stock attractive at the current price?
The data as of Nov 3, 2026: price 1,398 KRW, calculated fair value 2,183 KRW (+56%), Quality Score 58/100, 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 057030 calculated?
We run YBM Net Inc through 24 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 2,183 KRW builds on their evidence-weighted average, 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 13.3% above its aggregate fair value. YBM Net Inc currently trades 36% 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 YBM Net Inc (057030)?
The closing price on Nov 9, 2026 was 1,398 KRW. Our model-based fair value is 2,183 KRW, about +56% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with YBM Net Inc right now?
The price is below even our cautious bear case (1,637 KRW). The market is more pessimistic than our downside scenario. Solid quality (58/100) at a price below fair value, the discount is the argument here, not the business quality.
Key figures of YBM Net Inc
How large is the market capitalisation of YBM Net Inc (057030)?
The market capitalisation of YBM Net Inc is 22.7B KRW (≈ $16.8M). 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 YBM Net Inc (057030)?
The price-to-sales ratio of YBM Net Inc is 0.50 (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 YBM Net Inc (057030)?
The dividend yield of YBM Net Inc is 3.8%. 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 YBM Net Inc (057030)?
The net margin of YBM Net Inc is 5.6% (last twelve months). 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 YBM Net Inc (057030)?
The return on equity (ROE) of YBM Net Inc is 587% (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 YBM Net Inc (057030)?
On an EBIT basis the return on assets of YBM Net Inc is 4.0% (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 YBM Net Inc (057030)?
The operating margin of YBM Net Inc is 7.3% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at YBM Net Inc (057030)?
Revenue at YBM Net Inc is growing +10.8% versus a year earlier (3y avg −6.1%). 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 YBM Net Inc (057030)?
Earnings per share at YBM Net Inc are growing +25.2% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does YBM Net Inc (057030) carry?
The net debt of YBM Net Inc is 4.1B KRW (fiscal year 2019, ≈ 1.1 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch YBM Net Inc in the live analysis
One click puts YBM Net Inc on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Some data
Nov 3, 2026