EN DE
Check 35,000+ stocks against 26 valuation models and 37 quality factors
Data-driven stock valuation

NEXTEEL Co., Ltd. (092790) fair value: what the stock is really worth

As of Sep 23, 2026: fair value of NEXTEEL Co., Ltd. KRW 17,989, price KRW 13,400, upside +34.3%, quality 49 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.

  1. Fair value above price? Yes
  2. Good quality? No
  3. Add to watchlist

Industrials · KR

NC Some data Sep 24, 2026

NEXTEEL Co., Ltd.

092790 · KO

SpeculativeUpside exists, but weak quality makes the signal speculative.

✓Fair value 17,989 KRW · Undervalued (+34%)
!Quality 49/100
!Weak Growth (revenue 3y −6.2 %/yr)
!Thin margins · 3.8% net margin (TTM)
!Low debt · negative free cash flow
·10.49% dividend yield
!Trails peers (3/9)
!Narrow moat 30/100
!Evidence only medium, so the estimate is less certain
!Weak on past: 16 out of 100
Watch NEXTEEL 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 free Pro now: $1 first month

What runs behind every stock

26 valuation models 8 families, DCF to NCAV 37 quality factors margins, balance sheet, cashflow, debt 6 AI factors moat, what no ratio measures 2,000+ data points verified, per stock, median

69 individual criteria per stock, every one traceable See the method →

Price vs Fair Value

21,850 KRW 5,693 KRW Fair Value 17,989 KRW Aug 2023 Sep 2026

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

37‑month range 5,693 KRW – 21,850 KRW · fair‑value band 12,592 KRW – 23,386 KRW · the 13,400 KRW price screens below the 17,989 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 24, 2026.

Follow NEXTEEL Co. in your weekly email

Every Wednesday you see whether NEXTEEL 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.

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

Company profile

NEXTEEL Co., Ltd. manufactures and sells steel pipes in South Korea and internationally. It offers casing and tubing pipes for oil well boring and oil production; line pipes for oil, gas, and water transportation in oil and gas industry; carbon steel pipes for structural and mechanical purpose, as well as skelp pipes.

Show more

NEXTEEL Co., Ltd. manufactures and sells steel pipes in South Korea and internationally. It offers casing and tubing pipes for oil well boring and oil production; line pipes for oil, gas, and water transportation in oil and gas industry; carbon steel pipes for structural and mechanical purpose, as well as skelp pipes. The company also offers colored square pipes and steel pipes for civil, architecture, and other structure. The company was formerly known as Daewon Industrial Co., Ltd. and changed its name to NEXTEEL Co., Ltd. in April 2001. NEXTEEL Co., Ltd. was founded in 1990 and is headquartered in Pohang, South Korea.

Stock analysis

NEXTEEL Co., Ltd. (092790) currently trades at 13,400 KRW, while our model-based Fair Value estimate is 17,989 KRW, implying the stock looks roughly 25.5% undervalued today.

Show more

Valuation

Bull case: the Multiples group reads highest at a median of 21,336 KRW per share, and 8 of the 13 models we run sit above the 13,400 KRW price.

Bear case: the DCF Models group reads lowest at 3,589 KRW, and 5 of the 13 models stay below the price. Evidence for this calculation is medium.

Scenario range: 12,592 KRW (bear) to 23,386 KRW (bull), the price of 13,400 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 49/100 (below-average quality), in the Industrials sector.

Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.

NEXTEEL Co., Ltd. reported revenue of 551B KRW in FY2025 versus 425B KRW in FY2021, a compound +6.7%/yr. Reported net income was 36.0B KRW in FY2025.

Key figures

Market cap 348B KRW (≈ $256M) · P/S ratio 0.58 · Dividend yield 10.5% · Net margin 6.5% · Return on equity 4.0% · Return on assets (EBIT) 14.8% · Operating margin 2.7% · Revenue (TTM) 495B KRW.

Competitive moat

Our AI-assisted moat analysis scores the competitive advantage at 37 out of 100 (medium confidence).

What moves the price

The share trades about 39% below its 52-week high and 49% above its 52-week low, currently above its 200-day average.

For context, the median of 10 Industrials peers we cover trades at −35% fair-value upside, at 34%, 092790 screens cheaper than that median.

Fair Value models

Bear 12,592 KRW Fair Value 17,989 KRW Bull 23,386 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.
Highest evidence
Owner Earnings 2,815 KRW 3,589 KRW 4,836 KRW 74
Residual Income 13,263 KRW 13,578 KRW 13,328 KRW 73
EPV 8,498 KRW 9,539 KRW 10,383 KRW 71
All 13 models by family
DCF Models
Owner Earnings 2,815 KRW 3,589 KRW 4,836 KRW 74
Earnings-Based
Graham-Dodd 9,427 KRW 11,522 KRW 12,962 KRW 65
EPV 8,498 KRW 9,539 KRW 10,383 KRW 71
Multiples
P/E Multiple 17,676 KRW 23,568 KRW 29,460 KRW 63
P/S Multiple 17,676 KRW 23,568 KRW 29,460 KRW 58
P/B Multiple 17,676 KRW 23,568 KRW 29,460 KRW 55
EV/EBIT 15,960 KRW 21,336 KRW 26,712 KRW 66
EV/EBITDA 15,854 KRW 21,195 KRW 26,536 KRW 67
EV/Revenue 13,809 KRW 19,800 KRW 25,791 KRW 53
Asset-Based
NCAV (Graham) 8,923 KRW 11,956 KRW 17,845 KRW 54
Economic Profit
Residual Income 13,263 KRW 13,578 KRW 13,328 KRW 73
ROIC Compounder 8,498 KRW 9,539 KRW 10,383 KRW 69
Growth Earnings
Growth-Adj P/E 12,592 KRW 17,989 KRW 23,386 KRW 65

Open the full fair value analysis →

Notify me when 092790 reaches fair value

Put 092790 on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Quality Score breakdown

Overall quality 49/100

Of which business quality 49 · Market factors (momentum, volatility) 31

Profitability 42
Margins and returns on capital today
Quality Growth 53
Are margins and returns improving?
Cashflow 11
Earnings quality: real cash, not paper profit
Fin. Strength 69
Balance sheet, leverage, solvency risk
Investment 50
Disciplined investing over empire-building
Low Volatility 12
Calm price path (market factor)
Momentum 40
Price trend over the last 3–12 months (market factor)
52W Momentum 36
Distance to the 52-week high (market factor)
Net Issuance 82
Share count: buybacks or dilution?

Open the full quality analysis →

Revenue & earnings trend

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. 14/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−0.2%
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.
−6.2%
What shareholders gained per year (last 3 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 3 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.
−25.4%
Earnings growth per share plus dividend.
Earnings per share, growth per year−35.9%
Dividend (yield on the price)10.5%
Profit margin 2021 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.4% → 7%

Watch 092790, get fair value alerts →

Compare NEXTEEL Co., Ltd. with another stock

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.Metal Fabrication · 263 stocks

Beats the industry median on 3/9 measures
Overall it trails its industry peers.
Valuation
Quality Score 49 · Below median
Fair Value upside +34% · Top 25%
Profitability
Return on equity (TTM) 4% · Below median
Return on assets 2% · Below median
Net margin (TTM) 4% · Above median
Operating margin (TTM) 3% · Below median
Growth and dividend
Revenue growth −36% · Bottom 25%
Dividend yield (TTM) 10.5% · Top 25%
Balance sheet
Debt / equity 0.11× · Above median

Strength profile in five axes (Snowflake)

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE (fair-value potential)79 · sector 0
FUTURE (revenue growth)0 · sector 35
PAST (return on equity)16 · sector 20
HEALTH (low debt)94 · sector 95
DIVIDEND (yield)100 · sector 25

Context: sector, industry, market

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

Similar stocks

10 more Metal Fabrication stocks, each showing price versus our Fair Value estimate.

Stock Price Fair Value vs Fair Value
Carpenter Technology Corporation CRS $400.02 $109.07 −73%
ATI Inc ATI $186.56 $39.75 −79%
Mueller Industries, Inc MLI $59.90 $59.33 −1%
Aurubis AG NDA €167.40 €109.36 −35%
China International Marine Containers (Group) Co 000039 ¥9.02 ¥12.11 +34%
Commercial Metals Company CMC $65.00 $13.01 −80%
JL Mag Rare-Earth Co 300748 ¥25.84 ¥5.25 −80%
Viohalco S.A VIO €17.66 €16.01 −9%
ESAB Corporation ESAB $68.44 $56.92 −17%
Ningbo Zhenyu Technology Co 300953 ¥95.18 ¥44.23 −54%

Explore undervalued stocks

More undervalued Industrials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screenerFilter by region, size and sector Compare toolTwo stocks side by side Extrinsic Value Calculator…Calculator with industry benchmark Peter Lynch Fair Value Formula &…Calculator with industry benchmark
Run the numbers yourself: free valuation calculators
DCF CalculatorGraham NumberPeter Lynch FormulaDDM CalculatorFama-French ModelIntrinsic Value
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.

NEXTEEL Co., Ltd. · Fair Value
17,989 KRW +26%Fair Value
Calculator →

Cite: Fair Value Calculator (2026). "NEXTEEL Co., Ltd. Fair Value". https://www.fairvalue-calculator.com/stock/092790

Frequently asked questions

Is NEXTEEL Co., Ltd. (092790) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 17,989 KRW versus a price of 13,400 KRW, about +34% upside (undervalued).
What is the fair value of 092790?
Our model-based fair value for NEXTEEL Co., Ltd. is 17,989 KRW (as of Sep 24, 2026), built from audited fundamentals. The current price: 13,400 KRW.
What is the quality score of 092790?
NEXTEEL Co., Ltd. has a Quality Score of 49/100. 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 NEXTEEL Co., Ltd. (092790)?
Our model-based price target is the fair value of 17,989 KRW (as of Sep 24, 2026) from 13 valuation models. Cautious scenario 12,592 KRW, optimistic scenario 23,386 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the NEXTEEL Co., Ltd. stock forecast for 2026?
Our models put fair value at 17,989 KRW, about +34% upside versus a price of 13,400 KRW (undervalued). Cautious scenario 12,592 KRW, optimistic scenario 23,386 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of NEXTEEL Co., Ltd. (092790)?
NEXTEEL Co., Ltd. reported trailing-twelve-month revenue of about 495B KRW (latest available figure, as of Sep 24, 2026).
Does NEXTEEL Co., Ltd. pay a dividend?
NEXTEEL Co., Ltd. currently shows a dividend yield of about 10.49% relative to its recent price (as of Sep 24, 2026).
What is the intrinsic value of NEXTEEL Co., Ltd. (092790)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For NEXTEEL Co., Ltd. it is 17,989 KRW per share (as of Sep 24, 2026), against a price of 13,400 KRW. It is the blended result of 13 valuation models (cash flow, earnings, asset, dividend).
Is NEXTEEL Co., Ltd. stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 092790 trades below its calculated fair value: price 13,400 KRW, fair value 17,989 KRW, a gap of about +34% (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 092790?
No. The price is what the market pays today (13,400 KRW); the fair value is what the company's own numbers justify (17,989 KRW). For NEXTEEL Co., Ltd. the two are 4,589 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is NEXTEEL Co., Ltd. worth?
The market values NEXTEEL Co., Ltd. at about 348B KRW (market capitalisation, as of Sep 24, 2026). Per share that is 13,400 KRW; our models calculate a fair value of 17,989 KRW per share.
What do the bullish and bearish scenarios say about 092790?
Our models span a range for NEXTEEL Co., Ltd.: cautious scenario 12,592 KRW, base 17,989 KRW, optimistic 23,386 KRW per share (as of Sep 24, 2026, price 13,400 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of NEXTEEL Co., Ltd. (092790)?
Balance-sheet figures for NEXTEEL Co., Ltd. (as of Sep 24, 2026): return on equity 4.0%, debt of 0.11 per unit of equity. They feed the Quality Score of 49/100, which measures business quality independently of the share price.
How far is 092790 from its 52-week high?
NEXTEEL Co., Ltd. trades at 13,400 KRW, about 39% below its 52-week high of 21,850 KRW and 49% above the low of 8,973 KRW (as of Sep 23, 2026). Distance from the high says nothing about value: that is what the fair value of 17,989 KRW is for.
Which stocks are comparable to NEXTEEL Co., Ltd.?
From the same area (Industrials) we also value Carpenter Technology Corporation, ATI Inc, Mueller Industries, Inc, Aurubis AG, 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 NEXTEEL Co., Ltd. stock attractive at the current price?
The data as of Sep 24, 2026: price 13,400 KRW, calculated fair value 17,989 KRW (+34%), Quality Score 49/100, from 13 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 092790 calculated?
We run NEXTEEL Co., Ltd. through 13 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 17,989 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 14.0 % above its aggregate fair value. NEXTEEL Co., Ltd. currently trades 34 % 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 NEXTEEL Co., Ltd. (092790)?
The closing price on Sep 23, 2026 was 13,400 KRW. Our model-based fair value is 17,989 KRW, about +34% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with NEXTEEL Co., Ltd. right now?
Solid quality (49/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (12,592 KRW to 23,386 KRW) leaves room in how you read the outcome.

Key figures of NEXTEEL Co., Ltd.

How large is the market capitalisation of NEXTEEL Co., Ltd. (092790)?
The market capitalisation of NEXTEEL Co., Ltd. is 348B KRW (≈ $256M). 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 NEXTEEL Co., Ltd. (092790)?
The price-to-sales ratio of NEXTEEL Co., Ltd. is 0.58 (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 NEXTEEL Co., Ltd. (092790)?
The dividend yield of NEXTEEL Co., Ltd. is 10.5%. 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 NEXTEEL Co., Ltd. (092790)?
The net margin of NEXTEEL Co., Ltd. is 6.5% (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 NEXTEEL Co., Ltd. (092790)?
The return on equity (ROE) of NEXTEEL Co., Ltd. is 4.0% (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 NEXTEEL Co., Ltd. (092790)?
On an EBIT basis the return on assets of NEXTEEL Co., Ltd. is 14.8% (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 NEXTEEL Co., Ltd. (092790)?
The operating margin of NEXTEEL Co., Ltd. is 2.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at NEXTEEL Co., Ltd. (092790)?
Revenue at NEXTEEL Co., Ltd. is growing −35.8% versus a year earlier (3y avg −6.2%). 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 NEXTEEL Co., Ltd. (092790)?
Earnings per share at NEXTEEL Co., Ltd. are growing −86.2% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does NEXTEEL Co., Ltd. (092790) generate?
The free cash flow of NEXTEEL Co., Ltd. is −20.0B 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 NEXTEEL Co., Ltd. (092790) carry?
The net debt of NEXTEEL Co., Ltd. is 77.9B 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 NEXTEEL Co., Ltd. in the live analysis

One click puts NEXTEEL 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.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.