EN DE

Misto Holdings (081660) Fair Value & Analysis

Consumer Cyclical · KR · Market cap 2.4T KRW

MH Misto Holdings 081660 · KO
Price46,600 KRW
Fair Value93,731 KRW
Upside+101.1%
Quality64/100
Watch Misto Holdings for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 5.1% net margin
Moderate debt · generates free cash flow
5.94% dividend yield
Ranks above peers (10/11)
Moderate moat 49/100
Evidence: Medium Range 65,604 KRW – 117,164 KRW Share as image

Fair value as of: Jul 22, 2026

From 24 valuation models · updated 19 days ago

Share price −2.6% over the past month.

A solid business, screening 101% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (65,604 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.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

52,864 KRW 23,118 KRW Fair Value 93,731 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 23,118 KRW – 52,864 KRW · fair‑value band 65,604 KRW – 117,164 KRW · the 46,600 KRW price screens below the 93,731 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

Misto Holdings (081660) currently trades at 46,600 KRW, while our model-based Fair Value estimate is 93,731 KRW, implying the stock looks roughly 101.1% undervalued today. The Quality Score stands at 64/100 (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: medium), always confirm before acting.

Over the trailing twelve months, Misto Holdings generated revenue of 4.5T KRW at a net margin of 5.1%. Revenue grew 4.2% year over year. It earns a return on equity of 12.6%. Net debt stands at 1.0T KRW. Fundamentals as of Jul 22, 2026

Our scenario range runs from 65,604 KRW (bear case) to 117,164 KRW (bull case); at 46,600 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 14% below its 52-week high and 50% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at 2% fair-value upside, at 101%, 081660 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 BearBaseBull Evidence
Highest evidence
Growth DCF 68,009 KRW 135,587 KRW 258,879 KRW 80
Residual Income 34,186 KRW 40,732 KRW 86,133 KRW 76
Rev-Margin DCF 61,005 KRW 117,823 KRW 192,124 KRW 74
All 24 models by family
DCF Models
FCF DCF 68,593 KRW 141,714 KRW 276,888 KRW 38
Owner Earnings 28,994 KRW 66,774 KRW 136,615 KRW 31
5Y Revenue Exit 61,005 KRW 119,507 KRW 199,654 KRW 39
5Y EBITDA Exit 85,371 KRW 170,311 KRW 278,366 KRW 41
5Y P/E Exit 57,064 KRW 111,290 KRW 173,615 KRW 38
10Y Revenue Exit 60,327 KRW 117,968 KRW 207,870 KRW 36
10Y EBITDA Exit 79,519 KRW 156,302 KRW 276,036 KRW 37
10Y P/E Exit 60,232 KRW 111,768 KRW 185,320 KRW 35
Earnings-Based
Graham-Dodd 28,971 KRW 139,555 KRW 192,149 KRW 54
Lynch FV 37,279 KRW 53,256 KRW 69,233 KRW 50
PEG = 1.0 37,279 KRW 53,256 KRW 69,233 KRW 46
EPV 43,605 KRW 53,654 KRW 62,586 KRW 59
Multiples
P/E Multiple 70,298 KRW 93,731 KRW 117,164 KRW 63
P/S Multiple 54,321 KRW 72,429 KRW 90,536 KRW 58
P/B Multiple 54,321 KRW 72,429 KRW 90,536 KRW 55
EV/EBIT 108,406 KRW 148,988 KRW 189,569 KRW 53
EV/EBITDA 100,720 KRW 138,739 KRW 176,758 KRW 54
EV/Revenue 57,960 KRW 88,516 KRW 119,073 KRW 43
Asset-Based
NCAV (Graham) 18,350 KRW 24,589 KRW 36,699 KRW 50
Growth DCF
Growth DCF 68,009 KRW 135,587 KRW 258,879 KRW 80
Rev-Margin DCF 61,005 KRW 117,823 KRW 192,124 KRW 74
Economic Profit
Residual Income 34,186 KRW 40,732 KRW 86,133 KRW 76
ROIC Compounder 47,398 KRW 72,361 KRW 101,416 KRW 72
Growth Earnings
Growth-Adj P/E 59,647 KRW 85,210 KRW 110,773 KRW 68

Widest divergence: DCF Models (117,968 KRW) versus Asset-Based (24,589 KRW). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 4.5T KRW
Revenue growth (YoY) +4.2%
Net margin 5.1%
Return on equity 12.6%
Free cash flow 312B KRW FY2025
Operating margin 15.0%
More key figures
Dividend yield 6.5%
EPS growth (YoY) +20.3%
Net debt 1.0T KRW FY2025

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

Quality Score breakdown

Overall quality 64/100

Of which business quality 62 · Market factors (momentum, volatility) 62

Profitability 50
Margins and returns on capital today
Quality Growth 54
Are margins and returns improving?
Cashflow 56
Earnings quality: real cash, not paper profit
Fin. Strength 46
Balance sheet, leverage, solvency risk
Investment 84
Disciplined investing over empire-building
Low Volatility 70
Calm price path (market factor)
Momentum 55
Price trend over the last 3–12 months (market factor)
52W Momentum 65
Distance to the 52-week high (market factor)
Net Issuance 100
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

Misto Holdings Corp., together with its subsidiaries, engages in the sale of textile products, clothing, footwear, leather products, watches, cosmetics, golf equipment, and other products under the FILA brand name in Korea and internationally.

Full company description

Misto Holdings Corp., together with its subsidiaries, engages in the sale of textile products, clothing, footwear, leather products, watches, cosmetics, golf equipment, and other products under the FILA brand name in Korea and internationally. The company manufactures and sells golf products, including golf balls, clubs, and gears under the Titleist brand; and licenses FILA branded products. It also exports its products. Misto Holdings Corp. was formerly known as FILA Holdings Corporation and changed its name to Misto Holdings Corp. in April 2025. Misto Holdings Corp. was founded in 1991 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

Misto Holdings reported revenue of 4.5T KRW in FY2025 versus 3.8T KRW in FY2021, a compound +4.2%/yr. Reported net income was 224B KRW in FY2025, compounding −1.2%/yr from FY2021.

Growth Quality 75/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
4.5T KRW
Latest YoY
+4.7%
Avg. growth/yr (3Y)
+1.9%
Avg. growth/yr (5Y)
+7.4%
Avg. growth/yr (15Y)
+14.1%
Revenue +4.2%/yr
FY21 3.8T KRW
FY22 4.2T KRW
FY23 4.0T KRW
FY24 4.3T KRW
FY25 4.5T KRW
Net income −1.2%/yr
FY21 235B KRW
FY22 344B KRW
FY23 42.6B KRW
FY24 84.2B KRW
FY25 224B KRW

Watch 081660: 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). "Misto Holdings Fair Value". https://www.fairvalue-calculator.com/stock/081660

Peer Group

Leisure · 192 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 64 · Top 25%
Fair Value upside +101% · Top 25%
Return on equity (TTM) 13% · Above median
Return on assets 5% · Above median
Net margin (TTM) 5% · Above median
Operating margin (TTM) 15% · Top 25%
Revenue growth 4% · Above median
Dividend yield (TTM) 5.9% · Top 25%
Debt / equity 0.69× · Higher than 75% of peers

Valuation Multiples vs Leisure median · lower = cheaper

P/FCF 0.0× · Cheaper than 75% of peers
EV/EBITDA 1.0× · 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 14
FUTURE 21 · sector 18
PAST 50 · sector 19
HEALTH 66 · sector 94
DIVIDEND 100 · sector 51

Insider activity: 42/100

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 Leisure stocks, each showing price versus our Fair Value estimate (as of Jul 22, 2026).

Stock Price Fair Value vs Fair Value
ANTA Sports Products Limited 2020 HK$74.15 HK$119.29 +61%
Pop Mart International Group 9992 HK$160.20 HK$227.30 +42%
Amer Sports, Inc AS $36.44 $16.16 -56%
Hasbro, Inc HAS $81.55 $83.38 +2%
Life Time Group LTH $42.15 $16.15 -62%
Acushnet Holdings GOLF $114.78 $37.79 -67%
Li Ning Company 2331 HK$14.80 HK$29.26 +98%
Benefit Systems S.A BFT 5,255 PLN 3,714 PLN -29%
Ninebot Limited 689009 ¥37.82 ¥39.17 +4%
Asmodee Group ASMDEEB kr 145.70 kr 41.90 -71%

Compare Misto Holdings 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 Misto Holdings (081660) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of 93,731 KRW versus a price of 46,600 KRW, about +101% (undervalued).
What is the fair value of 081660?
Our model-based fair value for Misto Holdings is 93,731 KRW (as of Jul 22, 2026), built from audited fundamentals. The current price is 46,600 KRW.
What is the quality score of 081660?
Misto Holdings 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 revenue of Misto Holdings (081660)?
Misto Holdings reported trailing-twelve-month revenue of about 4.5T KRW (latest available figure, as of Jul 22, 2026).
What is the net profit margin of 081660?
The net profit margin of Misto Holdings is about 5.1%, meaning it keeps roughly 5.1% of revenue as net income. Based on the latest reported figures.
Does Misto Holdings pay a dividend?
Misto Holdings currently shows a dividend yield of about 6.47% relative to its recent price (as of Jul 22, 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 Misto Holdings 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.