E-World (084680) fair value: what the stock is really worth
As of Oct 16, 2026: fair value (intrinsic value) of E-World stock KRW 3,383, price KRW 1,992, upside +69.8%, quality 41 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, dashed = 300-day average. As of Oct 2, 2026.
How to read this chart
60‑month range 1,989 KRW – 20,075 KRW · fair‑value band 1,868 KRW – 5,407 KRW · the 1,992 KRW price screens below the 3,383 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Oct 2, 2026.
Follow E-World in your weekly email
Every Wednesday you see whether E-World 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.
E-World Co.,Ltd. operates a theme park in South Korea. The company operates giftshops and food and beverages facilities. It also engages in event related business. The company was formerly known as Woobangland Co., Ltd. and changed its name to E-World Co.,Ltd. in 2011.
Show moreShow less
E-World Co.,Ltd. was founded in 1995 and is based in Daegu, South Korea. The company is a subsidiary of Eland Park Limited.
Stock analysis
E-World (084680) currently trades at 1,992 KRW, while our model-based Fair Value estimate is 3,383 KRW, implying the stock looks roughly 41.1% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 3,383 KRW per share, and 6 of the 8 models we run sit above the 1,992 KRW price.
Bear case: the Growth DCF group reads lowest at 1,935 KRW, and 2 of the 8 models stay below the price. Data coverage for this calculation is low.
Scenario range: 1,868 KRW (bear) to 5,407 KRW (bull), the price of 1,992 KRW sits inside 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 41/100 (below-average quality), in the Consumer Cyclical sector.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
E-World reported revenue of 88.7B KRW in FY2025 versus 126B KRW in FY2021, a compound −8.4%/yr. Reported net income was −18.6B KRW in FY2025.
Key figures
Market cap 66.4B KRW (≈ $49.9M) · P/S ratio 2.09 · Net margin −21.0% · Return on equity −31.0% · Return on assets (EBIT) 1.0% · Operating margin −13.1% · Revenue (TTM) 31.7B KRW · Revenue growth (YoY) +14.4%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 16 out of 100 (medium confidence).
What moves the price
The share trades about 80% below its 52-week high and at 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 70%, 084680 screens cheaper than that median.
Fair Value models
Bear1,868 KRWFair Value 3,383 KRWBull5,407 KRW
Price 1,992 KRW · Upside +69.8%
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. 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.10/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−18.2%
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.
−11.1%
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.
−7.6%
Start year 2020 (pandemic)
Revenue growth 18 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.
+5.0%
’12
’13
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
Profit margin (trend) ⓘ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.
−10.8% (2020) → −3.6% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
Growth Forecast
A lot of optimism in the price
The price assumes more 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).
+45.9%
Yearly growth needed for the next five years to justify today's price.
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 +42.9% 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 industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Leisure · 169 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). "E-World Fair Value". https://www.fairvalue-calculator.com/stock/084680
Frequently asked questions
Is E-World (084680) overvalued or undervalued?
As of Oct 2, 2026, our model estimates a fair value of 3,383 KRW versus a price of 1,992 KRW, about +70% upside (undervalued).
What is the fair value of 084680?
Our model-based fair value for E-World is 3,383 KRW (as of Oct 2, 2026), built from audited fundamentals. The current price: 1,992 KRW.
What is the quality score of 084680?
E-World has a Quality Score of 41/100. 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 E-World (084680)?
Our model-based price target is the fair value of 3,383 KRW (as of Oct 2, 2026) from 8 valuation models. Cautious scenario 1,868 KRW, optimistic scenario 5,407 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the E-World stock forecast for 2026?
Our models put fair value at 3,383 KRW, about +70% upside versus a price of 1,992 KRW (undervalued). Cautious scenario 1,868 KRW, optimistic scenario 5,407 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of E-World (084680)?
E-World reported trailing-twelve-month revenue of about 31.7B KRW (latest available figure, as of Oct 2, 2026).
What growth is priced into E-World (084680)?
For today's price to be fair in a discounted-cash-flow model, E-World would have to grow free cash flow by +45.9 % per year for five years (discount rate 9.4 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -7.6 % per year. As of Oct 2, 2026.
What discount rate (WACC) does the fair value of 084680 use?
Our models discount E-World at 9.4 %: a base by market capitalisation (nano), damped by beta 0.69, 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 E-World that is +45.9 % per year a year over ten years, using the same discount rate (9.4 %) and the same formula as our fair value.
How much growth has E-World (084680) delivered so far?
Over the past 5 years revenue at E-World grew -7.6 % a year. The price currently implies +45.9 % per year free-cash-flow growth a 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 E-World (084680) growing?
The median revenue growth in the sector is +4.3 % a year. That is the yardstick for the growth priced into E-World (+45.9 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of E-World (084680)?
The free-cash-flow yield on the price is 1.11 %: that much free cash flow E-World produces per unit of market value. When it exceeds the discount rate of our models (9.4 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of E-World (084680)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For E-World it is 3,383 KRW per share (as of Oct 2, 2026), against a price of 1,992 KRW. It is the blended result of 8 valuation models (cash flow, earnings, asset, dividend).
Is E-World stock overvalued or undervalued in 2026?
As of Oct 2, 2026, 084680 trades below its calculated fair value: price 1,992 KRW, fair value 3,383 KRW, a gap of about +70% (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 084680?
No. The price is what the market pays today (1,992 KRW); the fair value is what the company's own numbers justify (3,383 KRW). For E-World the two are 1,391 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is E-World worth?
The market values E-World at about 66.4B KRW (market capitalisation, as of Oct 2, 2026). Per share that is 1,992 KRW; our models calculate a fair value of 3,383 KRW per share.
What do the bullish and bearish scenarios say about 084680?
Our models span a range for E-World: cautious scenario 1,868 KRW, base 3,383 KRW, optimistic 5,407 KRW per share (as of Oct 2, 2026, price 1,992 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of E-World (084680)?
Balance-sheet figures for E-World (as of Oct 2, 2026): return on equity −31.0%, debt of 0.15 per unit of equity. They feed the Quality Score of 41/100, which measures business quality independently of the share price.
How far is 084680 from its 52-week high?
E-World trades at 1,992 KRW, about 80% below its 52-week high of 9,925 KRW and at the low of 1,989 KRW (as of Oct 16, 2026). Distance from the high says nothing about value: that is what the fair value of 3,383 KRW is for.
Which stocks are comparable to E-World?
From the same area (Consumer Cyclical) we also value Pop Mart International Group, Amer Sports, Inc, Hasbro, Inc, Life Time Group, 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 E-World stock attractive at the current price?
The data as of Oct 2, 2026: price 1,992 KRW, calculated fair value 3,383 KRW (+70%), Quality Score 41/100, from 8 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 084680 calculated?
We run E-World through 8 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 3,383 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 13.7 % above its aggregate fair value. E-World currently trades 41 % 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 E-World (084680)?
The closing price on Oct 16, 2026 was 1,992 KRW. Our model-based fair value is 3,383 KRW, about +70% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with E-World right now?
The large discount to fair value meets weak quality (41/100). That raises the risk this is a value trap rather than a bargain. The model range is unusually wide (1,868 KRW to 5,407 KRW). The outcome hinges heavily on assumptions, so read the point estimate with caution. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.
Key figures of E-World
How large is the market capitalisation of E-World (084680)?
The market capitalisation of E-World is 66.4B KRW (≈ $49.9M). 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 E-World (084680)?
The price-to-sales ratio of E-World is 2.09 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the net margin of E-World (084680)?
The net margin of E-World is −21.0% (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 E-World (084680)?
The return on equity (ROE) of E-World is −31.0% (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 E-World (084680)?
On an EBIT basis the return on assets of E-World is 1.0% (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 E-World (084680)?
The operating margin of E-World is −13.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at E-World (084680)?
Revenue at E-World is growing +14.4% versus a year earlier (3y avg −11.1%). 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 E-World (084680) carry?
The net debt of E-World is 136B KRW (fiscal year 2025, ≈ 43.3 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 E-World in the live analysis
One click puts E-World on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener.
Thin data
Oct 2, 2026