Kaonmedia Co Ltd (078890) fair value: what the stock is really worth
As of Sep 23, 2026: fair value of Kaonmedia Co Ltd KRW 6,461, price KRW 4,440, upside +45.5%, quality 54 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Kaonmedia Co Ltd for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
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 Sep 24, 2026.
How to read this chart
60‑month range 2,567 KRW – 17,547 KRW · fair‑value band 6,318 KRW – 6,461 KRW · the 4,440 KRW price screens below the 6,461 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. Dashed = 300-day average. As of Sep 24, 2026.
Follow Kaonmedia Co in your weekly email
Every Wednesday you see whether Kaonmedia 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.
Kaonmedia Co, Ltd. develops, manufactures, and sells digital connectivity devices for Pay-TV and broadband operators worldwide. It offers cable, IPTV, satellite, and terrestrial set-top boxes; media server and client products; Android TV; and AI set-top boxes.
Show more
Kaonmedia Co, Ltd. develops, manufactures, and sells digital connectivity devices for Pay-TV and broadband operators worldwide. It offers cable, IPTV, satellite, and terrestrial set-top boxes; media server and client products; Android TV; and AI set-top boxes. The company also provides AP routers, fiber and xDSL gateways, enterprise access points, VDSL, and Internet of Things products. Kaonmedia Co, Ltd. was founded in 2001 and is headquartered in Seongnam, South Korea.
Stock analysis
Kaonmedia Co Ltd (078890) currently trades at 4,440 KRW, while our model-based Fair Value estimate is 6,461 KRW, implying the stock looks roughly 31.3% undervalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 11,977 KRW per share, and 13 of the 17 models we run sit above the 4,440 KRW price.
Bear case: the Earnings-Based group reads lowest at 3,062 KRW, and 4 of the 17 models stay below the price. Evidence for this calculation is low.
Scenario range: 6,318 KRW (bear) to 6,461 KRW (bull), the price of 4,440 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 54/100 (solid quality), in the Technology sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Kaonmedia Co Ltd reported revenue of 518B KRW in FY2025 versus 533B KRW in FY2021, a compound −0.7%/yr. Reported net income was 6.7B KRW in FY2025, compounding −25.3%/yr from FY2021.
Key figures
Market cap 74.1B KRW (≈ $51.9M) · P/S ratio 0.12 · Dividend yield 1.0% · Net margin 1.3% · Return on equity −3,155% · Return on assets (EBIT) −0.1% · Operating margin 2.5% · Revenue (TTM) 581B KRW.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 43 out of 100 (medium confidence).
What moves the price
The share trades about 57% below its 52-week high and 36% 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 46%, 078890 screens cheaper than that median.
Fair Value models
Bear 6,318 KRWFair Value 6,461 KRWBull 6,461 KRW
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.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.28/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
+5.8%
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.
−5.4%
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.
+1.4%
Start year 2020 (pandemic). Over 10 years: +3.3% a year
Revenue growth 17 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.
+6.9%
’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.
−18.3%
Earnings growth per share plus dividend.
Earnings per share, growth per year−19.3%
Dividend (yield on the price)1.0%
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.−19% vs −11%, slowing
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.2% → 2%
Start year 2020 (pandemic)
⚠ Revenue per share shrinking 2.9%/yr over ~7Y (margins eroding too) ⓘ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.
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 “Communications & Networking” was too small, so the broader sector is used.)Information Technology · 3781 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). "Kaonmedia Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/078890
Frequently asked questions
Is Kaonmedia Co Ltd (078890) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 6,461 KRW versus a price of 4,440 KRW, about +46% upside (undervalued).
What is the fair value of 078890?
Our model-based fair value for Kaonmedia Co Ltd is 6,461 KRW (as of Sep 24, 2026), built from audited fundamentals. The current price: 4,440 KRW.
What is the quality score of 078890?
Kaonmedia Co Ltd has a Quality Score of 54/100. 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 Kaonmedia Co Ltd (078890)?
Our model-based price target is the fair value of 6,461 KRW (as of Sep 24, 2026) from 17 valuation models. Cautious scenario 6,318 KRW, optimistic scenario 6,461 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Kaonmedia Co Ltd stock forecast for 2026?
Our models put fair value at 6,461 KRW, about +46% upside versus a price of 4,440 KRW (undervalued). Cautious scenario 6,318 KRW, optimistic scenario 6,461 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Kaonmedia Co Ltd (078890)?
Kaonmedia Co Ltd reported trailing-twelve-month revenue of about 581B KRW (latest available figure, as of Sep 24, 2026).
Does Kaonmedia Co Ltd pay a dividend?
Kaonmedia Co Ltd currently shows a dividend yield of about 1.00% relative to its recent price (as of Sep 24, 2026).
What is the intrinsic value of Kaonmedia Co Ltd (078890)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Kaonmedia Co Ltd it is 6,461 KRW per share (as of Sep 24, 2026), against a price of 4,440 KRW. It is the blended result of 17 valuation models (cash flow, earnings, asset, dividend).
Is Kaonmedia Co Ltd stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 078890 trades below its calculated fair value: price 4,440 KRW, fair value 6,461 KRW, a gap of about +46% (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 078890?
No. The price is what the market pays today (4,440 KRW); the fair value is what the company's own numbers justify (6,461 KRW). For Kaonmedia Co Ltd the two are 2,021 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Kaonmedia Co Ltd worth?
The market values Kaonmedia Co Ltd at about 74.1B KRW (market capitalisation, as of Sep 24, 2026). Per share that is 4,440 KRW; our models calculate a fair value of 6,461 KRW per share.
What do the bullish and bearish scenarios say about 078890?
Our models span a range for Kaonmedia Co Ltd: cautious scenario 6,318 KRW, base 6,461 KRW, optimistic 6,461 KRW per share (as of Sep 24, 2026, price 4,440 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Kaonmedia Co Ltd (078890)?
Balance-sheet figures for Kaonmedia Co Ltd (as of Sep 24, 2026): debt of 0.22 per unit of equity. They feed the Quality Score of 54/100, which measures business quality independently of the share price.
How far is 078890 from its 52-week high?
Kaonmedia Co Ltd trades at 4,440 KRW, about 57% below its 52-week high of 10,390 KRW and 36% above the low of 3,260 KRW (as of Sep 23, 2026). Distance from the high says nothing about value: that is what the fair value of 6,461 KRW is for.
Which stocks are comparable to Kaonmedia Co Ltd?
From the same area (Technology) we also value Intellian Technologies, Inc, SOLiD, Inc, Innowireless Co, Ubiquoss Holdings, 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 Kaonmedia Co Ltd stock attractive at the current price?
The data as of Sep 24, 2026: price 4,440 KRW, calculated fair value 6,461 KRW (+46%), Quality Score 54/100, from 17 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 078890 calculated?
We run Kaonmedia Co Ltd through 17 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 6,461 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 14.1 % above its aggregate fair value. Kaonmedia Co Ltd currently trades 46 % 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 Kaonmedia Co Ltd (078890)?
The closing price on Sep 23, 2026 was 4,440 KRW. Our model-based fair value is 6,461 KRW, about +46% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Kaonmedia Co Ltd right now?
The price is below even our cautious bear case (6,318 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 (54/100) at a price below fair value, the discount is the argument here, not the business quality. The models converge in a tight band (6,318 KRW to 6,461 KRW), unusually little disagreement for a valuation.
Key figures of Kaonmedia Co Ltd
How large is the market capitalisation of Kaonmedia Co Ltd (078890)?
The market capitalisation of Kaonmedia Co Ltd is 74.1B KRW (≈ $51.9M). 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 Kaonmedia Co Ltd (078890)?
The price-to-sales ratio of Kaonmedia Co Ltd is 0.12 (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 Kaonmedia Co Ltd (078890)?
The dividend yield of Kaonmedia Co Ltd is 1.0%. 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 Kaonmedia Co Ltd (078890)?
The net margin of Kaonmedia Co Ltd is 1.3% (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 Kaonmedia Co Ltd (078890)?
The return on equity (ROE) of Kaonmedia Co Ltd is −3,155% (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 Kaonmedia Co Ltd (078890)?
On an EBIT basis the return on assets of Kaonmedia Co Ltd is −0.1% (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 Kaonmedia Co Ltd (078890)?
The operating margin of Kaonmedia Co Ltd is 2.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Kaonmedia Co Ltd (078890)?
Revenue at Kaonmedia Co Ltd is growing −3.2% versus a year earlier (3y avg −5.4%). 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 Kaonmedia Co Ltd (078890)?
Earnings per share at Kaonmedia Co Ltd are growing +212% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Kaonmedia Co Ltd (078890) generate?
The free cash flow of Kaonmedia Co Ltd is −9.0B KRW (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net debt does Kaonmedia Co Ltd (078890) carry?
The net debt of Kaonmedia Co Ltd is 134B KRW (fiscal year 2025). 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 Kaonmedia Co Ltd in the live analysis
One click puts Kaonmedia Co Ltd 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.
