EN DE

Modetour Network Inc (080160) Fair Value & Analysis

Consumer Cyclical · KR · Market cap 155B KRW

MN Modetour Network Inc 080160 · KQ
Price9,160 KRW
Fair Value14,293 KRW
Upside+56.0%
Quality61/100
Watch Modetour Network Inc for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Highly profitable · 64.3% net margin
Low debt · generates free cash flow
Ranks above peers (6/8)
Narrow moat 41/100
Evidence: High Range 10,719 KRW – 18,806 KRW Share as image

Fair value as of: Jul 22, 2026

From 24 valuation models · updated 19 days ago

Share price +9.7% over the past month.

A solid business, screening 56% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (10,719 KRW). The market is more pessimistic than our downside scenario.
  • Solid quality (61/100) at a price below fair value, the discount is the argument here, not the business quality.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

28,784 KRW 8,090 KRW Fair Value 14,293 KRW Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 22, 2026.

How to read this chart

60‑month range 8,090 KRW – 28,784 KRW · fair‑value band 10,719 KRW – 18,806 KRW · the 9,160 KRW price screens below the 14,293 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 22, 2026.

Full chart & analysis →

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

Analysis

Modetour Network Inc (080160) currently trades at 9,160 KRW, while our model-based Fair Value estimate is 14,293 KRW, implying the stock looks roughly 56.0% undervalued today. The Quality Score stands at 61/100 (solid quality), in the Consumer Cyclical sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Modetour Network Inc generated revenue of 31.2B KRW at a net margin of 64.3%. Net debt stands at 70.5B KRW. Fundamentals as of Jul 22, 2026

Our scenario range runs from 10,719 KRW (bear case) to 18,806 KRW (bull case); at 9,160 KRW, the current price sits below 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. The share trades about 48% below its 52-week high and 8% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at 29% fair-value upside, at 56%, 080160 screens cheaper 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.

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 26,706 KRW 48,191 KRW 91,617 KRW 80
Residual Income 5,585 KRW 7,389 KRW 22,237 KRW 76
Rev-Margin DCF 12,364 KRW 18,925 KRW 31,415 KRW 74
All 24 models by family
DCF Models
FCF DCF 28,284 KRW 43,516 KRW 92,017 KRW 38
Owner Earnings 14,896 KRW 31,696 KRW 66,962 KRW 31
5Y Revenue Exit 12,172 KRW 16,714 KRW 25,962 KRW 39
5Y EBITDA Exit 13,384 KRW 19,164 KRW 30,378 KRW 41
5Y P/E Exit 19,474 KRW 38,590 KRW 64,163 KRW 38
10Y Revenue Exit 16,849 KRW 27,753 KRW 32,438 KRW 36
10Y EBITDA Exit 17,911 KRW 30,362 KRW 49,690 KRW 37
10Y P/E Exit 22,355 KRW 43,475 KRW 77,087 KRW 35
Earnings-Based
Graham-Dodd 5,717 KRW 39,870 KRW 55,951 KRW 54
Lynch FV 15,790 KRW 22,557 KRW 29,324 KRW 50
PEG = 1.0 15,790 KRW 22,557 KRW 29,324 KRW 46
EPV 5,423 KRW 6,040 KRW 6,579 KRW 59
Multiples
P/E Multiple 13,872 KRW 18,496 KRW 23,120 KRW 63
P/S Multiple 10,719 KRW 14,293 KRW 17,866 KRW 58
P/B Multiple 10,719 KRW 14,293 KRW 17,866 KRW 55
EV/EBIT 7,549 KRW 9,489 KRW 11,430 KRW 53
EV/EBITDA 7,536 KRW 9,473 KRW 11,409 KRW 54
EV/Revenue 5,651 KRW 7,333 KRW 9,015 KRW 43
Asset-Based
NCAV (Graham) 2,683 KRW 3,595 KRW 5,365 KRW 50
Growth DCF
Growth DCF 26,706 KRW 48,191 KRW 91,617 KRW 80
Rev-Margin DCF 12,364 KRW 18,925 KRW 31,415 KRW 74
Economic Profit
Residual Income 5,585 KRW 7,389 KRW 22,237 KRW 76
ROIC Compounder 5,500 KRW 7,033 KRW 8,520 KRW 72
Growth Earnings
Growth-Adj P/E 20,274 KRW 28,963 KRW 37,652 KRW 68

Widest divergence: DCF Models (30,362 KRW) versus Asset-Based (3,595 KRW). Highest evidence: Growth DCF (80).

Notify me when 080160 reaches fair value

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

Key figures & financial health

Revenue (TTM) 31.2B KRW
Revenue growth (YoY) +454%
Net margin 64.3%
Return on equity 1,366%
Free cash flow 27.2B KRW FY2025
Operating margin -54.0%
More key figures
Net debt 70.5B KRW FY2022

Figures from reported company fundamentals · as of Jul 22, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 61/100

Of which business quality 64 · Market factors (momentum, volatility) 19

Profitability 62
Margins and returns on capital today
Quality Growth 42
Are margins and returns improving?
Cashflow 76
Earnings quality: real cash, not paper profit
Fin. Strength 69
Balance sheet, leverage, solvency risk
Investment 69
Disciplined investing over empire-building
Low Volatility 33
Calm price path (market factor)
Momentum 15
Price trend over the last 3–12 months (market factor)
52W Momentum 12
Distance to the 52-week high (market factor)
Net Issuance 61
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

Modetour Network Inc. operates as a travel company in South Korea and internationally. It is involved in tourist agency, airline tickets sale, and other tourist agency activities; and exhibitions and event agency, advertising, hotel, education, cruise ships distribution, and B2B package businesses.

Full company description

Modetour Network Inc. operates as a travel company in South Korea and internationally. It is involved in tourist agency, airline tickets sale, and other tourist agency activities; and exhibitions and event agency, advertising, hotel, education, cruise ships distribution, and B2B package businesses. The company was founded in 1989 and is based in Seoul, South Korea.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Modetour Network Inc reported revenue of 210B KRW in FY2025 versus 13.8B KRW in FY2021, a compound +97.7%/yr. Reported net income was 14.5B KRW in FY2025, compounding −4.7%/yr from FY2021.

Growth Quality 55/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
210B KRW
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.
+163.4%
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.
−3.3%
Avg. growth/yr (13Y) 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.
+5.5%
Revenue +97.7%/yr
FY21 13.8B KRW
FY22 29.4B KRW
FY23 179B KRW
FY24 252B KRW
FY25 210B KRW
Net income −4.7%/yr
FY21 17.6B KRW
FY22 −7.4B KRW
FY23 10.3B KRW
FY24 10.9B KRW
FY25 14.5B KRW

Watch 080160: get an alert when its fair value changes →

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). "Modetour Network Inc Fair Value". https://www.fairvalue-calculator.com/stock/080160

Peer Group

Consumer Discretionary · 3551 stocks

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 “Hotels & Entertainment Services” was too small, so the broader sector is used.)

Quality Score 61 · Above median
Fair Value upside +56% · Top 25%
Return on assets -4% · Bottom 25%
Net margin (TTM) 64% · Top 25%
Operating margin (TTM) -54% · Bottom 25%
Revenue growth 454% · Top 25%
Debt / equity 0.03× · Lower than median

Valuation Multiples vs Consumer Discretionary 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 100 · sector 22
FUTURE 100 · sector 14
PAST 0 · sector 21
HEALTH 98 · sector 96
DIVIDEND 0 · sector 41

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 Hotels & Entertainment Services stocks, each showing price versus our Fair Value estimate (as of Jul 22, 2026).

Stock Price Fair Value vs Fair Value
JFC JFC 145.80 PHP 210.34 PHP +44%
BLOOM BLOOM 1.90 PHP 1.70 PHP -11%
Ananti Inc 025980 3,600 KRW 3,166 KRW -12%
PIZZA PIZZA 6.00 PHP 12.05 PHP +101%
PT Hotel Mandarine Regency Tbk HOME 50.00 IDR 85.45 IDR +71%
MAXS MAXS 2.12 PHP 2.73 PHP +29%
PT Marga Abhinaya Abadi Tbk MABA 50.00 IDR 12.20 IDR -76%
HSIL HSIL ₹364.75 ₹212.72 -42%
WEB WEB 14.16 PHP 4.00 PHP -72%
Very Good Tour Co 094850 4,225 KRW 13,304 KRW +215%

Compare Modetour Network Inc with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical 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 Modetour Network Inc (080160) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of 14,293 KRW versus a price of 9,160 KRW, about +56% (undervalued).
What is the fair value of 080160?
Our model-based fair value for Modetour Network Inc is 14,293 KRW (as of Jul 22, 2026), built from audited fundamentals. The current price is 9,160 KRW.
What is the quality score of 080160?
Modetour Network Inc has a Quality Score of 61/100. 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 Modetour Network Inc (080160)?
Modetour Network Inc reported trailing-twelve-month revenue of about 31.2B KRW (latest available figure, as of Jul 22, 2026).
What is the net profit margin of 080160?
The net profit margin of Modetour Network Inc is about 64.3%, meaning it keeps roughly 64.3% of revenue as net income. Based on the latest reported figures.

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 Modetour Network Inc 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.