AfreecaTV Co. Ltd (067160) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of AfreecaTV Co. Ltd stock KRW 115,050, price KRW 36,950, upside +211.4%, quality 68 out of 100. Rating: strongly undervalued. 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. As of Nov 4, 2026.
How to read this chart
60‑month range 32,900 KRW – 216,448 KRW · fair‑value band 75,980 KRW – 187,010 KRW · the 36,950 KRW price screens below the 115,050 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 4, 2026.
Follow AfreecaTV Co. in your weekly email
Every Wednesday you see whether AfreecaTV Co. 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.
AfreecaTV Co., Ltd. operates as an entertainment services company in South Korea. The company provides AfreecaTv, a social live/multimedia platform to broadcast and watch/participate. The company was formerly known as Nowcom Co., Ltd. and changed its name to AfreecaTV Co., Ltd. in April 2013.
Show moreShow less
AfreecaTV Co., Ltd. was founded in 1996 and is based in Seongnam, South Korea.
Stock analysis
AfreecaTV Co. Ltd (067160) currently trades at 36,950 KRW, while our model-based Fair Value estimate is 115,050 KRW, implying the stock looks roughly 68% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 262,563 KRW per share, and 23 of the 26 models we run sit above the 36,950 KRW price.
Bear case: the Dividend Discount group reads lowest at 17,684 KRW, and 3 of the 26 models stay below the price. Data coverage for this calculation is low.
Scenario range: 75,980 KRW (bear) to 187,010 KRW (bull), the price of 36,950 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 68/100 (solid quality), in the Technology sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
AfreecaTV Co. Ltd reported revenue of 467B KRW in FY2025 versus 272B KRW in FY2021, a compound +14.4%/yr. Reported net income was 102B KRW in FY2025, compounding +9.4%/yr from FY2021.
Key figures
Market cap 394B KRW (≈ $291M) Small · P/S ratio 1.25 · Dividend yield 5.4% · Net margin 23.6% · Return on equity 3,001% · Return on assets (EBIT) 16.4% (5-year average) · Operating margin 29.5% · Revenue (TTM) 310B KRW.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 83 out of 100 (medium confidence).
What moves the price
The share trades about 51% below its 52-week high and 12% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Technology peers we cover trades at −2% fair-value upside, at 211%, 067160 screens cheaper than that median.
Fair Value models
Bear75,980 KRWFair Value 115,050 KRWBull187,010 KRW
Price 36,950 KRW · Upside +211.4%
Capped: our models arrive at a very high value here. We deliberately show a more cautious Fair Value.
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.92/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+12.9%
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.
+17.3%
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.
+18.9%
Start year 2020 (pandemic). Over 10 years: +22.2% 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.
+17.7%
’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.
+28.6%
Earnings growth per share plus dividend.
Earnings per share, growth per year+23.2%
Dividend (yield on the price)5.4%
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.23.2% vs 25.5%, steady
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.24% → 27%
Pace: the 5-year rate starts in 2020 (pandemic)
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.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+5.0%
Yearly sales growth analysts expect, extended to five years.
After inflation (South Korea: IMF forecast 2.1% a year to 2030, 2.1% from 2016 to 2025) that is about +2.9% a year for the forecasts.
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 · 33 stocks
Beats the industry median on 10/12 measures
Overall it ranks above its industry peers.
Valuation
Quality Score68 · Top 25%
Fair Value upside+200.0% · Top 25%
Profitability
Return on assets11.5% · Top 25%
Net margin (12 months)23.6% · Above median
Operating margin (12 months)29.5% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)15.2% · Above median
Dividend yield (12 months)5.4% · Top 25%
Balance sheet
Debt / equity0.01× · 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.
Is AfreecaTV Co. Ltd (067160) overvalued or undervalued?
As of Nov 4, 2026, our model estimates a fair value of 115,050 KRW versus a price of 36,950 KRW, about +211% upside (undervalued).
What is the fair value of 067160?
Our model-based fair value for AfreecaTV Co. Ltd is 115,050 KRW (as of Nov 4, 2026), built from audited fundamentals. The current price: 36,950 KRW.
What is the quality score of 067160?
AfreecaTV Co. Ltd 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 price target for AfreecaTV Co. Ltd (067160)?
Our model-based price target is the fair value of 115,050 KRW (as of Nov 4, 2026) from 26 valuation models. Cautious scenario 75,980 KRW, optimistic scenario 187,010 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the AfreecaTV Co. Ltd stock forecast for 2026?
Our models put fair value at 115,050 KRW, about +211% upside versus a price of 36,950 KRW (undervalued). Cautious scenario 75,980 KRW, optimistic scenario 187,010 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of AfreecaTV Co. Ltd (067160)?
AfreecaTV Co. Ltd reported trailing-twelve-month revenue of about 310B KRW (latest available figure, as of Nov 4, 2026).
Does AfreecaTV Co. Ltd pay a dividend?
AfreecaTV Co. Ltd currently shows a dividend yield of 5.39% relative to its recent price (as of Nov 4, 2026).
How much is the dividend of AfreecaTV Co. Ltd (067160)?
AfreecaTV Co. Ltd has a dividend yield of 5.4%. A dividend has been paid every year since 2012. 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 AfreecaTV Co. Ltd (067160)?
For today's price to be fair in a discounted-cash-flow model, AfreecaTV Co. Ltd would have to grow free cash flow by less than minus 40 % per year for five years (discount rate 12.0 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +18.9 % per year. As of Nov 4, 2026.
What discount rate (WACC) does the fair value of 067160 use?
Our models discount AfreecaTV Co. Ltd at 12.0 %: a base by market capitalisation (micro), damped by beta 0.65, 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 AfreecaTV Co. Ltd that is less than minus 40 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (12.0 %) and the same formula as our fair value.
How much growth has AfreecaTV Co. Ltd (067160) delivered so far?
Over the past 5 years revenue at AfreecaTV Co. Ltd grew +18.9 % 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 AfreecaTV Co. Ltd (067160) growing?
The median revenue growth in the sector is +3.8 % a year. That is the yardstick for the growth priced into AfreecaTV Co. Ltd (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 AfreecaTV Co. Ltd (067160)?
The free-cash-flow yield on the price is 25.50 %: that much free cash flow AfreecaTV Co. Ltd produces per unit of market value. When it exceeds the discount rate of our models (12.0 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of AfreecaTV Co. Ltd (067160)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For AfreecaTV Co. Ltd it is 115,050 KRW per share (as of Nov 4, 2026), against a price of 36,950 KRW. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is AfreecaTV Co. Ltd stock overvalued or undervalued in 2026?
As of Nov 4, 2026, 067160 trades below its calculated fair value: price 36,950 KRW, fair value 115,050 KRW, a gap of about +211% (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 067160?
No. The price is what the market pays today (36,950 KRW); the fair value is what the company's own numbers justify (115,050 KRW). For AfreecaTV Co. Ltd the two are 78,100 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is AfreecaTV Co. Ltd worth?
The market values AfreecaTV Co. Ltd at about 394B KRW (market capitalisation, as of Nov 4, 2026). Per share that is 36,950 KRW; our models calculate a fair value of 115,050 KRW per share.
What do the bullish and bearish scenarios say about 067160?
Our models span a range for AfreecaTV Co. Ltd: cautious scenario 75,980 KRW, base 115,050 KRW, optimistic 187,010 KRW per share (as of Nov 4, 2026, price 36,950 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of AfreecaTV Co. Ltd (067160)?
Balance-sheet figures for AfreecaTV Co. Ltd (as of Nov 4, 2026): debt of 0.01 per unit of equity. They feed the Quality Score of 68/100, which measures business quality independently of the share price.
How far is 067160 from its 52-week high?
AfreecaTV Co. Ltd trades at 36,950 KRW, about 51% below its 52-week high of 75,400 KRW and 12% above the low of 32,900 KRW (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of 115,050 KRW is for.
Which stocks are comparable to AfreecaTV Co. Ltd?
From the same area (Technology) we also value Gabia Inc, KINX, Inc, Wemade Co, 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 AfreecaTV Co. Ltd stock attractive at the current price?
The data as of Nov 4, 2026: price 36,950 KRW, calculated fair value 115,050 KRW (+211%), Quality Score 68/100, from 26 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 067160 calculated?
We run AfreecaTV Co. Ltd through 26 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 115,050 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. AfreecaTV Co. Ltd currently trades 68% 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 AfreecaTV Co. Ltd (067160)?
The closing price on Nov 9, 2026 was 36,950 KRW. Our model-based fair value is 115,050 KRW, about +211% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with AfreecaTV Co. Ltd right now?
The price is below even our cautious bear case (75,980 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. Solid quality (68/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (75,980 KRW to 187,010 KRW) leaves room in how you read the outcome.
Key figures of AfreecaTV Co. Ltd
How large is the market capitalisation of AfreecaTV Co. Ltd (067160)?
The market capitalisation of AfreecaTV Co. Ltd is 394B KRW (≈ $291M). 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 AfreecaTV Co. Ltd (067160)?
The price-to-sales ratio of AfreecaTV Co. Ltd is 1.25 (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 AfreecaTV Co. Ltd (067160)?
The dividend yield of AfreecaTV Co. Ltd is 5.4%. 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 AfreecaTV Co. Ltd (067160)?
The net margin of AfreecaTV Co. Ltd is 23.6% (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 AfreecaTV Co. Ltd (067160)?
The return on equity (ROE) of AfreecaTV Co. Ltd is 3,001% (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 AfreecaTV Co. Ltd (067160)?
On an EBIT basis the return on assets of AfreecaTV Co. Ltd is 16.4% (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 AfreecaTV Co. Ltd (067160)?
The operating margin of AfreecaTV Co. Ltd is 29.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at AfreecaTV Co. Ltd (067160)?
Revenue at AfreecaTV Co. Ltd is growing +15.2% versus a year earlier (3y avg +17.3%). 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 AfreecaTV Co. Ltd (067160)?
Earnings per share at AfreecaTV Co. Ltd are growing −15.0% versus a year earlier. How much earnings per share grew versus a year earlier.
Free · no account needed
Watch AfreecaTV Co. Ltd in the live analysis
One click puts AfreecaTV Co. Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 4, 2026