Visang Educati (100220) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Visang Educati stock KRW 14,370, price KRW 4,790, upside +200.0%, quality 60 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 4, 2026.
How to read this chart
60‑month range 3,805 KRW – 11,319 KRW · fair‑value band 8,193 KRW – 19,194 KRW · the 4,790 KRW price screens below the 14,370 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 2 fiscal years are left out: there the valuation rested on only a fraction of the usual models. As of Nov 4, 2026.
Follow Visang Educati in your weekly email
Every Wednesday you see whether Visang Educati 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.
Visang Education Inc publishes elementary, middle, and high school textbooks in South Korea.
Show moreShow less
It offers Wings, an interactive English program; englisheye, an English academy; ELiF and Wings, are an interactive English learning platforms; Math Alive, a digital math learning program; AllviA, a conversation type classroom; Oxford Discover Futures, an interactive English learning program based on Oxford University press; Klass, an real time interactive Korean language learning program; master K, Korean learning platform that connects various students and teachers; master TOPIK, monthly e-learning plans; masterKorean, global online service for Korean language learning with employment; and OnlyOne, an metacognition based learning system for self- directed study.
The company also provides OnlyOne Kids, an metacognition based learning system for preschoolers and parents; poinada, an mentoring-based learning coaching service; Soohak Plus Learning, an private educational institute solution for 1:1 customized classes; TESOM, a test and evaluation solutions for math; tabtap, a tablet based preparation service for the college scholastic ability test; Challenge, an English learning program with AR/MR technology; EBS Nurisam, a Nuri course program; TIKITOKI, an English program for early childhood's class; JUMPSKY, an edutainment facility for healthy mind; Sehim, a book play program; VISANG Ivytz educational institutes for English and mathematics; and Mom&Talk, a community for elementary school parents.
In addition, it offers digital textbooks and supplementary materials. The company was formerly known as Visang, Inc. and changed its name to Visang Education Inc in 2009. Visang Education Inc was founded in 1997 and is based in Seoul, South Korea.
Stock analysis
Visang Educati (100220) currently trades at 4,790 KRW, while our model-based Fair Value estimate is 14,370 KRW, implying the stock looks roughly 67% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 33,038 KRW per share, and 24 of the 26 models we run sit above the 4,790 KRW price.
Bear case: the Dividend Discount group reads lowest at 1,669 KRW, and 2 of the 26 models stay below the price. Data coverage for this calculation is low.
Scenario range: 8,193 KRW (bear) to 19,194 KRW (bull), the price of 4,790 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 60/100 (solid quality), in the Communication Services sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Visang Educati reported revenue of 269B KRW in FY2025 versus 216B KRW in FY2021, a compound +5.7%/yr. Reported net income was 21.3B KRW in FY2025, compounding +37.0%/yr from FY2021.
Key figures
Market cap 58.7B KRW (≈ $43.4M) Micro · P/E ratio 1.7 · P/S ratio 0.20 · EPS (TTM) 2,809 KRW · Dividend yield 4.6% · Net margin 11.7% · Return on equity 16.6% · Return on assets (EBIT) 11.4% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 46 out of 100 (low confidence).
What moves the price
The share trades about 35% below its 52-week high and 5% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Communication Services peers we cover trades at −7% fair-value upside, at 200%, 100220 screens cheaper than that median.
Fair Value models
Bear8,193 KRWFair Value 14,370 KRWBull19,194 KRW
Price 4,790 KRW · Upside +200.0%
Capped: our models arrive at a very high value here. We deliberately show a more cautious Fair Value.
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. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (2,220 KRW per share) are deliberately not added.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.84/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+9.1%
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.
+2.0%
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.
+9.3%
Start year 2020 (pandemic). Over 10 years: +6.5% a year
Revenue growth 14 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.
+4.8%
’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.
≈ +24.3%
Earnings growth per share plus dividend.
Earnings per share, growth per year≈ +19.7%
Dividend (yield on the price)4.6%
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.base effect: 19.7% / −1.8%
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.−9% → 8%
⚠ Base effect: the rate starts in the earnings trough around 2020 (starting value 707 per share, median 1477 in 2016 to 2018). It measures the recovery from the trough, not lasting growth.
Growth Forecast
Price in line with expectations
The price assumes about as much growth as 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).
+6.7%
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 +4.5% 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.Publishing · 98 stocks
Beats the industry median on 11/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score60 · Below median
Fair Value upside+200.0% · Top 25%
Profitability
Return on equity (12 months)16.6% · Top 25%
Return on assets5.3% · Above median
Net margin (12 months)11.7% · Above median
Operating margin (12 months)−1.6% · Below median
Growth and dividend
Revenue growth (quarter YoY)19.6% · Top 25%
Dividend yield (12 months)4.6% · Above median
Balance sheet
Debt / equity0.50× · Highest 25%
Valuation Multiplesvs Publishing 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.
Cite: Fair Value Calculator (2026). "Visang Educati Fair Value". https://www.fairvalue-calculator.com/stock/100220
Frequently asked questions
Is Visang Educati (100220) overvalued or undervalued?
As of Nov 4, 2026, our model estimates a fair value of 14,370 KRW versus a price of 4,790 KRW, about +200% upside (undervalued).
What is the fair value of 100220?
Our model-based fair value for Visang Educati is 14,370 KRW (as of Nov 4, 2026), built from audited fundamentals. The current price: 4,790 KRW.
What is the quality score of 100220?
Visang Educati has a Quality Score of 60/100. 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 Visang Educati (100220)?
Our model-based price target is the fair value of 14,370 KRW (as of Nov 4, 2026) from 26 valuation models. Cautious scenario 8,193 KRW, optimistic scenario 19,194 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Visang Educati stock forecast for 2026?
Our models put fair value at 14,370 KRW, about +200% upside versus a price of 4,790 KRW (undervalued). Cautious scenario 8,193 KRW, optimistic scenario 19,194 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Visang Educati (100220)?
Visang Educati reported trailing-twelve-month revenue of about 294B KRW (latest available figure, as of Nov 4, 2026).
Does Visang Educati pay a dividend?
Visang Educati currently shows a dividend yield of 4.59% relative to its recent price (as of Nov 4, 2026).
How much is the dividend of Visang Educati (100220) and when is the ex-dividend date?
Visang Educati pays a dividend of 220.00 KRW per share a year, a dividend yield of 4.6%. The last ex-dividend date was Dec 29, 2025. The payout ratio is 7.8% of earnings. Free cash flow covers the dividend 5.04 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into Visang Educati (100220)?
For today's price to be fair in a discounted-cash-flow model, Visang Educati would have to grow free cash flow by +6.7 % per year for five years (discount rate 9.1 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +9.3 % per year. As of Nov 4, 2026.
What discount rate (WACC) does the fair value of 100220 use?
Our models discount Visang Educati at 9.1 %: a base by market capitalisation (nano), damped by beta 0.59, 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 Visang Educati that is +6.7 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (9.1 %) and the same formula as our fair value.
How much growth has Visang Educati (100220) delivered so far?
Over the past 5 years revenue at Visang Educati grew +9.3 % a year. The price currently implies free-cash-flow growth of +6.7 % 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 Visang Educati (100220) growing?
The median revenue growth in the sector is +4.7 % a year. That is the yardstick for the growth priced into Visang Educati (+6.7 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Visang Educati (100220)?
The free-cash-flow yield on the price is 23.14 %: that much free cash flow Visang Educati produces per unit of market value. When it exceeds the discount rate of our models (9.1 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Visang Educati (100220)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Visang Educati it is 14,370 KRW per share (as of Nov 4, 2026), against a price of 4,790 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 Visang Educati stock overvalued or undervalued in 2026?
As of Nov 4, 2026, 100220 trades below its calculated fair value: price 4,790 KRW, fair value 14,370 KRW, a gap of about +200% (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 100220?
No. The price is what the market pays today (4,790 KRW); the fair value is what the company's own numbers justify (14,370 KRW). For Visang Educati the two are 9,580 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Visang Educati worth?
The market values Visang Educati at about 58.7B KRW (market capitalisation, as of Nov 4, 2026). Per share that is 4,790 KRW; our models calculate a fair value of 14,370 KRW per share.
What do the bullish and bearish scenarios say about 100220?
Our models span a range for Visang Educati: cautious scenario 8,193 KRW, base 14,370 KRW, optimistic 19,194 KRW per share (as of Nov 4, 2026, price 4,790 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 100220?
Visang Educati trades at a price-to-earnings ratio of 1.7 (as of Nov 4, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 14,370 KRW is built from several models across several years. Median P/E at fiscal year-end, 6 fiscal years (2016 to 2025), reported earnings: 8.3. Other multiples: P/B 0.3, P/S 0.2, EV/EBITDA 2.0.
How solid is the balance sheet of Visang Educati (100220)?
Balance-sheet figures for Visang Educati (as of Nov 4, 2026): return on equity 16.6%, debt of 0.50 per unit of equity. They feed the Quality Score of 60/100, which measures business quality independently of the share price.
How far is 100220 from its 52-week high?
Visang Educati trades at 4,790 KRW, about 35% below its 52-week high of 7,400 KRW and 5% above the low of 4,565 KRW (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 14,370 KRW is for.
Which stocks are comparable to Visang Educati?
From the same area (Communication Services) we also value The New York Times Company, Xinhua Winshare Publishing and Media Co, Jiangsu Phoenix Publishing & Media Corporation, China Science Publishing & Media Ltd, 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 Visang Educati stock attractive at the current price?
The data as of Nov 4, 2026: price 4,790 KRW, calculated fair value 14,370 KRW (+200%), Quality Score 60/100, 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 100220 calculated?
We run Visang Educati 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 14,370 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. Visang Educati currently trades 67% 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 Visang Educati (100220)?
The closing price on Nov 6, 2026 was 4,790 KRW. Our model-based fair value is 14,370 KRW, about +200% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Visang Educati right now?
The price is below even our cautious bear case (8,193 KRW). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid quality (60/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (8,193 KRW to 19,194 KRW) leaves room in how you read the outcome.
Key figures of Visang Educati
How large is the market capitalisation of Visang Educati (100220)?
The market capitalisation of Visang Educati is 58.7B KRW (≈ $43.4M). 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 Visang Educati (100220)?
The price-to-sales ratio of Visang Educati is 0.20 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Visang Educati (100220)?
Earnings per share at Visang Educati are 2,809 KRW (price ÷ EPS = P/E 1.7). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Visang Educati (100220)?
The dividend yield of Visang Educati is 4.6% (payout 7.8%). 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 Visang Educati (100220)?
The net margin of Visang Educati is 11.7% (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 Visang Educati (100220)?
The return on equity (ROE) of Visang Educati is 16.6% (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 Visang Educati (100220)?
On an EBIT basis the return on assets of Visang Educati is 11.4% (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 Visang Educati (100220)?
The operating margin of Visang Educati is −1.6% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Visang Educati (100220)?
Revenue at Visang Educati is growing +19.6% versus a year earlier (3y avg +2.0%). 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 Visang Educati (100220)?
Earnings per share at Visang Educati are growing +13.6% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Visang Educati (100220) carry?
The net debt of Visang Educati is 95.6B KRW (fiscal year 2025, ≈ 7.0 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 Visang Educati in the live analysis
One click puts Visang Educati on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 4, 2026