Grand Korea Leisure Co. Ltd (114090) fair value: what the stock is really worth
As of Sep 23, 2026: fair value of Grand Korea Leisure Co. Ltd KRW 16,742, price KRW 8,860, upside +89.0%, quality 80 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Grand Korea Leisure 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 freePro now: $1 first month
Grand Korea Leisure Co., Ltd. operates as a casino company in South Korea. It also provides sport team services. It serves under the Seven Luck casino brand name. The company was founded in 2005 and is based in Seoul, South Korea. Grand Korea Leisure Co., Ltd. is a subsidiary of Korea Tourism Organization.
Stock analysis
Grand Korea Leisure Co. Ltd (114090) currently trades at 8,860 KRW, while our model-based Fair Value estimate is 16,742 KRW, implying the stock looks roughly 47.1% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 23,197 KRW per share, and 19 of the 26 models we run sit above the 8,860 KRW price.
Bear case: the Dividend Discount group reads lowest at 3,606 KRW, and 7 of the 26 models stay below the price. Evidence for this calculation is medium.
Scenario range: 12,557 KRW (bear) to 20,928 KRW (bull), the price of 8,860 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 80/100 (high quality), in the Consumer Cyclical sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Grand Korea Leisure Co. Ltd reported revenue of 423B KRW in FY2025 versus 85.1B KRW in FY2021, a compound +49.3%/yr. Reported net income was 47.1B KRW in FY2025.
Key figures
Market cap 596B KRW (≈ $438M) · P/S ratio 1.20 · Dividend yield 7.2% · Net margin 11.1% · Return on equity 15.8% · Return on assets (EBIT) −1.5% · Operating margin 16.4% · Revenue (TTM) 496B KRW.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 48 out of 100 (low confidence).
What moves the price
The share trades about 48% 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 46% fair-value upside, at 89%, 114090 screens cheaper than that median.
Fair Value models
Bear 12,557 KRWFair Value 16,742 KRWBull 20,928 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.
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.100/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+6.7%
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.
+17.3%
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.
+18.1%
Start year 2020 (pandemic). Over 10 years: −1.8% a year
Revenue growth 12 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.
−2.3%
’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.
−1.0%
Earnings growth per share plus dividend.
Earnings per share, growth per year−8.2%
Dividend (yield on the price)7.2%
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.−46% → 12%
⚠ Revenue per share shrinking 3.5%/yr over ~6Y (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 and less than analysts expect.
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).
−21.4%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+6.0%
Yearly sales growth analysts expect, extended to five years.
After inflation (South Korea: IMF forecast 2.1% a year to 2030, 2.1% from 2016 to 2025) that is about −23.0% a year for the price and +3.8% for the forecasts.
Compare Grand Korea Leisure 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.Resorts & Casinos · 69 stocks
Beats the industry median on 9/10 measures
Overall it ranks above its industry peers.
Valuation
Quality Score80 · Top 25%
Fair Value upside+89% · Top 25%
Profitability
Return on equity (TTM)16% · Top 25%
Return on assets10% · Top 25%
Net margin (TTM)17% · Top 25%
Operating margin (TTM)16% · Above median
Growth and dividend
Revenue growth1% · Below median
Dividend yield (TTM)7.2% · Top 25%
Valuation Multiplesvs Resorts & Casinos 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). "Grand Korea Leisure Co. Ltd Fair Value". https://www.fairvalue-calculator.com/stock/114090
Frequently asked questions
Is Grand Korea Leisure Co. Ltd (114090) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 16,742 KRW versus a price of 8,860 KRW, about +89% upside (undervalued).
What is the fair value of 114090?
Our model-based fair value for Grand Korea Leisure Co. Ltd is 16,742 KRW (as of Sep 24, 2026), built from audited fundamentals. The current price: 8,860 KRW.
What is the quality score of 114090?
Grand Korea Leisure Co. Ltd has a Quality Score of 80/100. 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 Grand Korea Leisure Co. Ltd (114090)?
Our model-based price target is the fair value of 16,742 KRW (as of Sep 24, 2026) from 26 valuation models. Cautious scenario 12,557 KRW, optimistic scenario 20,928 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Grand Korea Leisure Co. Ltd stock forecast for 2026?
Our models put fair value at 16,742 KRW, about +89% upside versus a price of 8,860 KRW (undervalued). Cautious scenario 12,557 KRW, optimistic scenario 20,928 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Grand Korea Leisure Co. Ltd (114090)?
Grand Korea Leisure Co. Ltd reported trailing-twelve-month revenue of about 496B KRW (latest available figure, as of Sep 24, 2026).
Does Grand Korea Leisure Co. Ltd pay a dividend?
Grand Korea Leisure Co. Ltd currently shows a dividend yield of about 7.18% relative to its recent price (as of Sep 24, 2026).
What growth is priced into Grand Korea Leisure Co. Ltd (114090)?
For today's price to be fair in a discounted-cash-flow model, Grand Korea Leisure Co. Ltd would have to grow free cash flow by -21.4 % per year for five years (discount rate 10.2 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +18.1 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of 114090 use?
Our models discount Grand Korea Leisure Co. Ltd at 10.2 %: a base by market capitalisation (small), damped by beta 0.36, 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 Grand Korea Leisure Co. Ltd that is -21.4 % per year a year over ten years, using the same discount rate (10.2 %) and the same formula as our fair value.
How much growth has Grand Korea Leisure Co. Ltd (114090) delivered so far?
Over the past 5 years revenue at Grand Korea Leisure Co. Ltd grew +18.1 % a year. The price currently implies -21.4 % 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 Grand Korea Leisure Co. Ltd (114090) growing?
The median revenue growth in the sector is +2.6 % a year. That is the yardstick for the growth priced into Grand Korea Leisure Co. Ltd (-21.4 % 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 Grand Korea Leisure Co. Ltd (114090)?
The free-cash-flow yield on the price is 17.53 %: that much free cash flow Grand Korea Leisure Co. Ltd produces per unit of market value. When it exceeds the discount rate of our models (10.2 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Grand Korea Leisure Co. Ltd (114090)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Grand Korea Leisure Co. Ltd it is 16,742 KRW per share (as of Sep 24, 2026), against a price of 8,860 KRW. It is the blended result of 26 valuation models (cash flow, earnings, asset, dividend).
Is Grand Korea Leisure Co. Ltd stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 114090 trades below its calculated fair value: price 8,860 KRW, fair value 16,742 KRW, a gap of about +89% (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 114090?
No. The price is what the market pays today (8,860 KRW); the fair value is what the company's own numbers justify (16,742 KRW). For Grand Korea Leisure Co. Ltd the two are 7,882 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Grand Korea Leisure Co. Ltd worth?
The market values Grand Korea Leisure Co. Ltd at about 596B KRW (market capitalisation, as of Sep 24, 2026). Per share that is 8,860 KRW; our models calculate a fair value of 16,742 KRW per share.
What do the bullish and bearish scenarios say about 114090?
Our models span a range for Grand Korea Leisure Co. Ltd: cautious scenario 12,557 KRW, base 16,742 KRW, optimistic 20,928 KRW per share (as of Sep 24, 2026, price 8,860 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the PEG ratio of 114090?
The PEG ratio of Grand Korea Leisure Co. Ltd is 0.59 (P/E divided by earnings growth, as of Sep 24, 2026). That is below 1, so growth is priced more cheaply than the earnings multiple alone suggests.
How solid is the balance sheet of Grand Korea Leisure Co. Ltd (114090)?
Balance-sheet figures for Grand Korea Leisure Co. Ltd (as of Sep 24, 2026): return on equity 15.8%. They feed the Quality Score of 80/100, which measures business quality independently of the share price.
How far is 114090 from its 52-week high?
Grand Korea Leisure Co. Ltd trades at 8,860 KRW, about 48% below its 52-week high of 16,936 KRW and at the low of 8,860 KRW (as of Sep 23, 2026). Distance from the high says nothing about value: that is what the fair value of 16,742 KRW is for.
Which stocks are comparable to Grand Korea Leisure Co. Ltd?
From the same area (Consumer Cyclical) we also value Las Vegas Sands Corp, Galaxy Entertainment Group, Sands China Ltd, MGM Resorts International, through its subsidiaries,, 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 Grand Korea Leisure Co. Ltd stock attractive at the current price?
The data as of Sep 24, 2026: price 8,860 KRW, calculated fair value 16,742 KRW (+89%), Quality Score 80/100, 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 114090 calculated?
We run Grand Korea Leisure Co. Ltd through 26 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 16,742 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 13.0 % above its aggregate fair value. Grand Korea Leisure Co. Ltd currently trades 89 % 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 Grand Korea Leisure Co. Ltd (114090)?
The closing price on Sep 23, 2026 was 8,860 KRW. Our model-based fair value is 16,742 KRW, about +89% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Grand Korea Leisure Co. Ltd right now?
The rarer combination: high quality (80/100) AND below fair value. That earns a closer look rather than a quick verdict. The price is below even our cautious bear case (12,557 KRW). The market is more pessimistic than our downside scenario.
Key figures of Grand Korea Leisure Co. Ltd
How large is the market capitalisation of Grand Korea Leisure Co. Ltd (114090)?
The market capitalisation of Grand Korea Leisure Co. Ltd is 596B KRW (≈ $438M). 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 Grand Korea Leisure Co. Ltd (114090)?
The price-to-sales ratio of Grand Korea Leisure Co. Ltd is 1.20 (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 Grand Korea Leisure Co. Ltd (114090)?
The dividend yield of Grand Korea Leisure Co. Ltd is 7.2%. 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 Grand Korea Leisure Co. Ltd (114090)?
The net margin of Grand Korea Leisure Co. Ltd is 11.1% (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 Grand Korea Leisure Co. Ltd (114090)?
The return on equity (ROE) of Grand Korea Leisure Co. Ltd is 15.8% (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 Grand Korea Leisure Co. Ltd (114090)?
On an EBIT basis the return on assets of Grand Korea Leisure Co. Ltd is −1.5% (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 Grand Korea Leisure Co. Ltd (114090)?
The operating margin of Grand Korea Leisure Co. Ltd is 16.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Grand Korea Leisure Co. Ltd (114090)?
Revenue at Grand Korea Leisure Co. Ltd is growing +0.7% versus a year earlier (3y avg +17.3%). 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 Grand Korea Leisure Co. Ltd (114090)?
Earnings per share at Grand Korea Leisure Co. Ltd are growing −6.2% versus a year earlier. How much earnings per share grew versus a year earlier.
Free · no account needed
Watch Grand Korea Leisure Co. Ltd in the live analysis
One click puts Grand Korea Leisure 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.
