EN DE

Korea New Network Co (058400) Fair Value & Analysis

Communication Services · KR · Market cap 72.0B KRW

KN Korea New Network Co 058400 · KQ
Price4,810 KRW
Fair Value1,358 KRW
Upside-71.8%
Quality68/100
Watch Korea New Network Co for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Highly profitable · 24.9% net margin
Low debt · generates free cash flow
4.60% dividend yield
Ranks above peers (8/10)
Narrow moat 44/100
Evidence: High Range 1,033 KRW – 1,426 KRW Share as image

Fair value as of: Jul 31, 2026

From 24 valuation models · updated 10 days ago

Fair value updated Jul 31, 2026, revised from 1,393 KRW to 1,358 KRW (−2.5%) since Jul 20, 2026. Share price +784.2% over the past month.

A solid business, but screening 72% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (1,426 KRW). The favourable scenario is already priced in.
  • Solid but not exceptional quality (68/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

4,810 KRW 303.93 KRW Fair Value 1,358 KRW Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 31, 2026.

How to read this chart

60‑month range 303.93 KRW – 4,810 KRW · fair‑value band 1,033 KRW – 1,426 KRW · the 4,810 KRW price screens above the 1,358 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 31, 2026.

Full chart & analysis →

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

Analysis

Korea New Network Co (058400) currently trades at 4,810 KRW, while our model-based Fair Value estimate is 1,358 KRW, implying the stock looks roughly 71.8% overvalued today. The Quality Score stands at 68/100 (solid quality), in the Communication Services sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Korea New Network Co generated revenue of 70.0B KRW at a net margin of 24.9%. Revenue grew 12.9% year over year. It earns a return on equity of 7.8%. Fundamentals as of Jul 31, 2026

Our scenario range runs from 1,033 KRW (bear case) to 1,426 KRW (bull case); at 4,810 KRW, the current price sits above 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. For context, the median of 10 Communication Services peers we cover trades at -52% fair-value upside, at -72%, 058400 screens richer 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.

Note: the current price implies far more future growth than the conservative anchors of our models allow (base growth is deliberately capped, we do not regard such extreme rates as sustainable). Our models are not designed for expectations this high; that is why the individual models scatter extremely (223.79 KRW to 1,878 KRW). Read the values as a conservative anchor, not as a price target.
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
Growth DCF 1,392 KRW 1,812 KRW 2,587 KRW 80
Residual Income 1,314 KRW 1,324 KRW 1,259 KRW 76
Rev-Margin DCF 703.76 KRW 845.80 KRW 1,045 KRW 74
All 24 models by family
DCF Models
FCF DCF 1,343 KRW 1,770 KRW 2,635 KRW 38
Owner Earnings 1,104 KRW 1,448 KRW 2,145 KRW 31
5Y Revenue Exit 703.76 KRW 817.91 KRW 992.41 KRW 39
5Y EBITDA Exit 812.94 KRW 1,003 KRW 1,269 KRW 41
5Y P/E Exit 1,329 KRW 1,878 KRW 2,559 KRW 38
10Y Revenue Exit 934.42 KRW 1,068 KRW 1,203 KRW 36
10Y EBITDA Exit 1,007 KRW 1,190 KRW 1,381 KRW 37
10Y P/E Exit 1,324 KRW 1,766 KRW 2,212 KRW 35
Earnings-Based
Graham-Dodd 576.40 KRW 933.24 KRW 1,127 KRW 54
EPV 228.98 KRW 248.13 KRW 264.88 KRW 59
Dividend Discount
Gordon GGM 184.85 KRW 223.79 KRW 265.94 KRW 70
DDM Multi-Stage 184.85 KRW 245.99 KRW 322.41 KRW 61
Multiples
P/E Multiple 1,399 KRW 1,865 KRW 2,331 KRW 63
P/S Multiple 1,081 KRW 1,441 KRW 1,801 KRW 58
P/B Multiple 1,081 KRW 1,441 KRW 1,801 KRW 55
EV/EBIT 403.57 KRW 500.06 KRW 596.54 KRW 53
EV/EBITDA 552.59 KRW 698.74 KRW 844.90 KRW 54
EV/Revenue 333.62 KRW 427.69 KRW 521.76 KRW 43
Asset-Based
NCAV (Graham) 860.06 KRW 1,152 KRW 1,720 KRW 50
Growth DCF
Growth DCF 1,392 KRW 1,812 KRW 2,587 KRW 80
Rev-Margin DCF 703.76 KRW 845.80 KRW 1,045 KRW 74
Economic Profit
Residual Income 1,314 KRW 1,324 KRW 1,259 KRW 76
ROIC Compounder 228.98 KRW 248.13 KRW 264.88 KRW 72
Growth Earnings
Growth-Adj P/E 985.92 KRW 1,408 KRW 1,831 KRW 68

Widest divergence: Growth Earnings (1,408 KRW) versus Dividend Discount (223.79 KRW). Highest evidence: Growth DCF (80).

Notify me when 058400 reaches fair value

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

Key figures & financial health

Revenue (TTM) 70.0B KRW
Revenue growth (YoY) +12.9%
Net margin 24.9%
Return on equity 7.8%
Free cash flow 16.2B KRW FY2025
Operating margin -0.7%
More key figures
Dividend yield 4.6%
EPS growth (YoY) +933%

Figures from reported company fundamentals · as of Jul 31, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 68/100

Of which business quality 69 · Market factors (momentum, volatility) 81

Profitability 34
Margins and returns on capital today
Quality Growth 41
Are margins and returns improving?
Cashflow 87
Earnings quality: real cash, not paper profit
Fin. Strength 84
Balance sheet, leverage, solvency risk
Investment 89
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 90
Price trend over the last 3–12 months (market factor)
52W Momentum 100
Distance to the 52-week high (market factor)
Net Issuance 82
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

Korea New Network Co., Ltd. engages in the TV and radio broadcasting advertising business in South Korea and internationally. The company is involved in sponsorship projects, culture, events, performances, exhibitions, etc.; and production of various contents, such as broadcasting programs and corporate promotional videos, and website operation activities.

Full company description

Korea New Network Co., Ltd. engages in the TV and radio broadcasting advertising business in South Korea and internationally. The company is involved in sponsorship projects, culture, events, performances, exhibitions, etc.; and production of various contents, such as broadcasting programs and corporate promotional videos, and website operation activities. It also provides real estate facilities management, rental management, etc. services, as well as leases real estate properties, broadcasting facilities, etc. The company was formerly known as Busan Broadcasting Corp. and changed its name to Korea New Network Co., Ltd. in May 2006. Korea New Network Co., Ltd. was incorporated in 1994 and is headquartered in Busan, South Korea.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Korea New Network Co reported revenue of 68.5B KRW in FY2025 versus 65.0B KRW in FY2021, a compound +1.3%/yr. Reported net income was 11.2B KRW in FY2025, compounding +5.4%/yr from FY2021.

Growth Quality 64/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
68.5B KRW
Latest YoY
−0.5%
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.
+1.3%
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.
+3.6%
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.
+1.3%
Revenue +1.3%/yr
FY21 65.0B KRW
FY22 66.0B KRW
FY23 66.1B KRW
FY24 68.9B KRW
FY25 68.5B KRW
Net income +5.4%/yr
FY21 9.1B KRW
FY22 7.4B KRW
FY23 8.4B KRW
FY24 8.1B KRW
FY25 11.2B KRW

058400 screens 72% overvalued. Compare with Netflix, Inc →

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). "Korea New Network Co Fair Value". https://www.fairvalue-calculator.com/stock/058400

Peer Group

Entertainment · 265 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 68 · Top 25%
Fair Value upside −72% · Bottom 25%
Return on equity (TTM) 8% · Above median
Return on assets 1% · Above median
Net margin (TTM) 25% · Top 25%
Operating margin (TTM) -1% · Below median
Revenue growth 13% · Above median
Dividend yield (TTM) 4.6% · Top 25%

Valuation Multiples vs Entertainment median · lower = cheaper

P/FCF 0.0× · Cheaper than 75% of peers

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 0 · sector 6
FUTURE 65 · sector 10
PAST 31 · sector 0
HEALTH 100 · sector 97
DIVIDEND 92 · sector 44

VALUE 0: the price sits above our fair-value range.

Insider activity: 40/100

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 Entertainment stocks, each showing price versus our Fair Value estimate (as of Jul 31, 2026).

Stock Price Fair Value vs Fair Value
Netflix, Inc ZNFL C$6.77 C$2.96 -56%
The Walt Disney Company DIS $96.30 $89.55 -7%
Warner Bros. Discovery, Inc WBD $26.87 $9.13 -66%
Live Nation Entertainment, Inc LYV $178.44 $46.89 -74%
Universal Music Group UMG €18.91 €14.78 -22%
TKO Group TKO $184.40 $22.16 -88%
Empresas Cablevisión, S.A. CABLECPO 55.00 MXN 60.49 MXN +10%
Beijing Enlight Media Co 300251 ¥11.77 ¥10.97 -7%
PT MNC Digital Entertainment Tbk, MSIN 456.00 IDR 221.09 IDR -52%
Prime Focus Limited PFOCUS ₹298.25 ₹63.45 -79%

Compare Korea New Network Co with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Communication Services 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 Korea New Network Co (058400) overvalued or undervalued?
As of Jul 31, 2026, our model estimates a fair value of 1,358 KRW versus a price of 4,810 KRW, about −72% (overvalued).
What is the fair value of 058400?
Our model-based fair value for Korea New Network Co is 1,358 KRW (as of Jul 31, 2026), built from audited fundamentals. The current price is 4,810 KRW.
What is the quality score of 058400?
Korea New Network Co has a Quality Score of 68/100. 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 Korea New Network Co (058400)?
Korea New Network Co reported trailing-twelve-month revenue of about 70.0B KRW (latest available figure, as of Jul 31, 2026).
What is the net profit margin of 058400?
The net profit margin of Korea New Network Co is about 24.9%, meaning it keeps roughly 24.9% of revenue as net income. Based on the latest reported figures.
Does Korea New Network Co pay a dividend?
Korea New Network Co currently shows a dividend yield of about 4.50% relative to its recent price (as of Jul 31, 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 Korea New Network 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.