Modetour Network Inc (080160) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of Modetour Network Inc stock KRW 22,809, price KRW 8,790, upside +159.5%, quality 64 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 8, 2026.
How to read this chart
60‑month range 7,180 KRW – 26,877 KRW · fair‑value band 14,291 KRW – 35,686 KRW · the 8,790 KRW price screens below the 22,809 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 8, 2026.
Follow Modetour Network in your weekly email
Every Wednesday you see whether Modetour Network 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.
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.
Show moreShow less
The company was founded in 1989 and is based in Seoul, South Korea.
Stock analysis
Modetour Network Inc (080160) currently trades at 8,790 KRW, while our model-based Fair Value estimate is 22,809 KRW, implying the stock looks roughly 61% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 28,963 KRW per share, and 17 of the 26 models we run sit above the 8,790 KRW price.
Bear case: the Dividend Discount group reads lowest at 2,421 KRW, and 9 of the 26 models stay below the price. Data coverage for this calculation is medium.
Scenario range: 14,291 KRW (bear) to 35,686 KRW (bull), the price of 8,790 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 64/100 (solid quality), in the Consumer Cyclical sector.
Mixed Growth: Spin-off in 2025: revenue and profit before it include the divested business. Growth is measured afresh from 2025.
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.
Key figures
Market cap 170B KRW (≈ $125M) Micro · P/S ratio 5.43 · Dividend yield 2.6% · Net margin 64.3% · Return on equity 1,366% · Return on assets (EBIT) 2.5% (5-year average) · Operating margin −54.0% · Revenue growth (YoY) +454%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 50 out of 100 (low confidence).
What moves the price
The share trades about 47% below its 52-week high and 22% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −25% fair-value upside, at 159%, 080160 screens cheaper than that median.
Fair Value models
Bear14,291 KRWFair Value 22,809 KRWBull35,686 KRW
Price 8,790 KRW · Upside +159.5%
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.55/100
Spin-off in 2025: revenue and profit before it include the divested business. Growth is measured afresh from 2025.
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.
+163.4%
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.
−3.3%
Revenue growth 13 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.
+5.5%
’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.
+10.5%
Earnings growth per share plus dividend.
Earnings per share, growth per year+7.9%
Dividend (yield on the price)2.6%
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.7.9% vs −0.4%, picking up
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.−112% → 4%
Pace: the 5-year rate starts in 2020 (pandemic)
⚠ Revenue per share shrinking 1.6%/yr over ~8Y (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.
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
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).
−16.7%
The company could shrink this much every year for the next five years and today's price would still be justified.
What forecasts expect
n/a
No analyst forecast available.
After inflation (South Korea: IMF forecast 2.1% a year to 2030, 2.1% from 2016 to 2025) that is about −18.4% a year for the price.
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 “Hotels & Entertainment Services” was too small, so the broader sector is used.)Consumer Discretionary · 3518 stocks
Beats the sector median on 8/11 measures
Overall it ranks above its sector peers.
Valuation
Quality Score64 · Top 25%
Fair Value upside+149.8% · Top 25%
Profitability
Return on assets6.3% · Above median
Net margin (12 months)64.3% · Top 25%
Operating margin (12 months)−54.0% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY)454.1% · Top 25%
Dividend yield (12 months)2.6% · Above median
Balance sheet
Debt / equity0.03× · Below 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.
Is Modetour Network Inc (080160) overvalued or undervalued?
As of Nov 8, 2026, our model estimates a fair value of 22,809 KRW versus a price of 8,790 KRW, about +159% upside (undervalued).
What is the fair value of 080160?
Our model-based fair value for Modetour Network Inc is 22,809 KRW (as of Nov 8, 2026), built from audited fundamentals. The current price: 8,790 KRW.
What is the quality score of 080160?
Modetour Network Inc has a Quality Score of 64/100. 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 Modetour Network Inc (080160)?
Our model-based price target is the fair value of 22,809 KRW (as of Nov 8, 2026) from 26 valuation models. Cautious scenario 14,291 KRW, optimistic scenario 35,686 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Modetour Network Inc stock forecast for 2026?
Our models put fair value at 22,809 KRW, about +159% upside versus a price of 8,790 KRW (undervalued). Cautious scenario 14,291 KRW, optimistic scenario 35,686 KRW. The calculation is refreshed regularly with new filings.
Does Modetour Network Inc pay a dividend?
Modetour Network Inc currently shows a dividend yield of 2.55% relative to its recent price (as of Nov 8, 2026).
How much is the dividend of Modetour Network Inc (080160)?
Modetour Network Inc has a dividend yield of 2.6%.
What growth is priced into Modetour Network Inc (080160)?
For today's price to be fair in a discounted-cash-flow model, Modetour Network Inc would have to grow free cash flow by -16.7 % per year for five years (discount rate 14.3 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +30.9 % per year. As of Nov 8, 2026.
What discount rate (WACC) does the fair value of 080160 use?
Our models discount Modetour Network Inc at 14.3 %: a base by market capitalisation (micro), damped by beta 1.34, 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 Modetour Network Inc that is -16.7 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (14.3 %) and the same formula as our fair value.
How much growth has Modetour Network Inc (080160) delivered so far?
Over the past 5 years revenue at Modetour Network Inc grew +30.9 % a year. The price currently implies free-cash-flow growth of -16.7 % 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 Modetour Network Inc (080160) growing?
The median revenue growth in the sector is +4.7 % a year. That is the yardstick for the growth priced into Modetour Network Inc (-16.7 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Modetour Network Inc (080160)?
The free-cash-flow yield on the price is 17.34 %: that much free cash flow Modetour Network Inc produces per unit of market value. When it exceeds the discount rate of our models (14.3 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Modetour Network Inc (080160)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Modetour Network Inc it is 22,809 KRW per share (as of Nov 8, 2026), against a price of 8,790 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 Modetour Network Inc stock overvalued or undervalued in 2026?
As of Nov 8, 2026, 080160 trades below its calculated fair value: price 8,790 KRW, fair value 22,809 KRW, a gap of about +159% (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 080160?
No. The price is what the market pays today (8,790 KRW); the fair value is what the company's own numbers justify (22,809 KRW). For Modetour Network Inc the two are 14,019 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Modetour Network Inc worth?
The market values Modetour Network Inc at about 170B KRW (market capitalisation, as of Nov 8, 2026). Per share that is 8,790 KRW; our models calculate a fair value of 22,809 KRW per share.
What do the bullish and bearish scenarios say about 080160?
Our models span a range for Modetour Network Inc: cautious scenario 14,291 KRW, base 22,809 KRW, optimistic 35,686 KRW per share (as of Nov 8, 2026, price 8,790 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Modetour Network Inc (080160)?
Balance-sheet figures for Modetour Network Inc (as of Nov 8, 2026): debt of 0.03 per unit of equity. They feed the Quality Score of 64/100, which measures business quality independently of the share price.
How far is 080160 from its 52-week high?
Modetour Network Inc trades at 8,790 KRW, about 47% below its 52-week high of 16,690 KRW and 22% above the low of 7,180 KRW (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of 22,809 KRW is for.
Which stocks are comparable to Modetour Network Inc?
From the same area (Consumer Cyclical) we also value JFC, BLOOM, Ananti Inc, PIZZA, 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 Modetour Network Inc stock attractive at the current price?
The data as of Nov 8, 2026: price 8,790 KRW, calculated fair value 22,809 KRW (+159%), Quality Score 64/100, 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 080160 calculated?
We run Modetour Network Inc 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 22,809 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. Modetour Network Inc currently trades 61% 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 Modetour Network Inc (080160)?
The closing price on Nov 9, 2026 was 8,790 KRW. Our model-based fair value is 22,809 KRW, about +159% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Modetour Network Inc right now?
The price is below even our cautious bear case (14,291 KRW). The market is more pessimistic than our downside scenario. Solid quality (64/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (14,291 KRW to 35,686 KRW) leaves room in how you read the outcome.
Key figures of Modetour Network Inc
How large is the market capitalisation of Modetour Network Inc (080160)?
The market capitalisation of Modetour Network Inc is 170B KRW (≈ $125M). 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 Modetour Network Inc (080160)?
The price-to-sales ratio of Modetour Network Inc is 5.43 (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 Modetour Network Inc (080160)?
The dividend yield of Modetour Network Inc is 2.6%. 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 Modetour Network Inc (080160)?
The net margin of Modetour Network Inc is 64.3% (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 Modetour Network Inc (080160)?
The return on equity (ROE) of Modetour Network Inc is 1,366% (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 Modetour Network Inc (080160)?
On an EBIT basis the return on assets of Modetour Network Inc is 2.5% (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 Modetour Network Inc (080160)?
The operating margin of Modetour Network Inc is −54.0% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Modetour Network Inc (080160)?
Revenue at Modetour Network Inc is growing +454% versus a year earlier (3y avg +92.6%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How much net debt does Modetour Network Inc (080160) carry?
The net debt of Modetour Network Inc is 70.5B KRW (fiscal year 2022, ≈ 2.6 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 Modetour Network Inc in the live analysis
One click puts Modetour Network 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 8, 2026