Motrex Co. Ltd (118990) fair value: what the stock is really worth
As of Sep 23, 2026: fair value of Motrex Co. Ltd KRW 10,896, price KRW 6,810, upside +60.0%, quality 48 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Motrex 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
Motrex Co., Ltd develops and manufactures vehicle infotainment products in South Korea and internationally. The company offers in vehicle infotainment products, including audio video, audio video navigation, and audio video navigation telematic products; rear seat entertainment products, such as video, music, VOD, etc.; and digital cluster system.
Show more
Motrex Co., Ltd develops and manufactures vehicle infotainment products in South Korea and internationally. The company offers in vehicle infotainment products, including audio video, audio video navigation, and audio video navigation telematic products; rear seat entertainment products, such as video, music, VOD, etc.; and digital cluster system. It also provides human machine interface solution for electronic mobility, as well as TIACORE that provides various visual elements for drivers and passengers by displaying 3D graphics on an in-vehicle digital display device. In addition, the company offers dash cam, driver monitoring system, occupant monitoring, pinch alert sensor, air purifier, and wireless charger products. Motrex Co., Ltd was founded in 2001 and is based in Seongnam-si, South Korea.
Stock analysis
Motrex Co. Ltd (118990) currently trades at 6,810 KRW, while our model-based Fair Value estimate is 10,896 KRW, implying the stock looks roughly 37.5% undervalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of 23,200 KRW per share, and 15 of the 24 models we run sit above the 6,810 KRW price.
Bear case: the Earnings-Based group reads lowest at 3,580 KRW, and 9 of the 24 models stay below the price. Evidence for this calculation is medium.
Scenario range: 8,033 KRW (bear) to 18,752 KRW (bull), the price of 6,810 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 48/100 (below-average quality), in the Consumer Cyclical sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Motrex Co. Ltd reported revenue of 702B KRW in FY2025 versus 437B KRW in FY2021, a compound +12.6%/yr. Reported net income was 7.4B KRW in FY2025, compounding −10.8%/yr from FY2021.
Key figures
Market cap 166B KRW (≈ $122M) · P/S ratio 0.18 · Dividend yield 2.4% · Net margin 1.1% · Return on equity 3.1% · Return on assets (EBIT) 7.3% · Operating margin 6.5% · Revenue (TTM) 692B KRW.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 42 out of 100 (low confidence).
What moves the price
The share trades about 35% below its 52-week high and 57% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −38% fair-value upside, at 60%, 118990 screens cheaper than that median.
Fair Value models
Bear 8,033 KRWFair Value 10,896 KRWBull 18,752 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.69/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+19.7%
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.
+7.3%
’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. Basis: EBIT basis. 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.
+5.5%
Earnings growth per share plus dividend.
Earnings per share, growth per year+3.1%
Dividend (yield on the price)2.4%
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.8% → 6%
Growth Forecast
Little optimism in the price
The price assumes less 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).
+7.1%
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 +4.9% 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.Auto Parts · 692 stocks
Beats the industry median on 5/11 measures
A mixed picture versus its industry peers.
Valuation
Quality Score48 · Below median
Fair Value upside+60% · Top 25%
Profitability
Return on equity (TTM)3% · Below median
Return on assets2% · Below median
Net margin (TTM)1% · Bottom 25%
Operating margin (TTM)7% · Above median
Growth and dividend
Revenue growth−5% · Below median
Dividend yield (TTM)2.4% · Above median
Balance sheet
Debt / equity0.74× · Highest 25%
Valuation Multiplesvs Auto Parts 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.
Is Motrex Co. Ltd (118990) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 10,896 KRW versus a price of 6,810 KRW, about +60% upside (undervalued).
What is the fair value of 118990?
Our model-based fair value for Motrex Co. Ltd is 10,896 KRW (as of Sep 24, 2026), built from audited fundamentals. The current price: 6,810 KRW.
What is the quality score of 118990?
Motrex Co. Ltd has a Quality Score of 48/100. 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 Motrex Co. Ltd (118990)?
Our model-based price target is the fair value of 10,896 KRW (as of Sep 24, 2026) from 24 valuation models. Cautious scenario 8,033 KRW, optimistic scenario 18,752 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Motrex Co. Ltd stock forecast for 2026?
Our models put fair value at 10,896 KRW, about +60% upside versus a price of 6,810 KRW (undervalued). Cautious scenario 8,033 KRW, optimistic scenario 18,752 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Motrex Co. Ltd (118990)?
Motrex Co. Ltd reported trailing-twelve-month revenue of about 692B KRW (latest available figure, as of Sep 24, 2026).
Does Motrex Co. Ltd pay a dividend?
Motrex Co. Ltd currently shows a dividend yield of about 2.38% relative to its recent price (as of Sep 24, 2026).
What growth is priced into Motrex Co. Ltd (118990)?
For today's price to be fair in a discounted-cash-flow model, Motrex Co. Ltd would have to grow free cash flow by +7.1 % per year for five years (discount rate 11.6 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 4 years revenue grew +12.6 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of 118990 use?
Our models discount Motrex Co. Ltd at 11.6 %: a base by market capitalisation (micro), damped by beta 0.54, 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 Motrex Co. Ltd that is +7.1 % per year a year over ten years, using the same discount rate (11.6 %) and the same formula as our fair value.
How much growth has Motrex Co. Ltd (118990) delivered so far?
Over the past 4 years revenue at Motrex Co. Ltd grew +12.6 % a year. The price currently implies +7.1 % 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 Motrex Co. Ltd (118990) growing?
The median revenue growth in the sector is +5.9 % a year. That is the yardstick for the growth priced into Motrex Co. Ltd (+7.1 % 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 Motrex Co. Ltd (118990)?
The free-cash-flow yield on the price is 18.43 %: that much free cash flow Motrex Co. Ltd produces per unit of market value. When it exceeds the discount rate of our models (11.6 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Motrex Co. Ltd (118990)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Motrex Co. Ltd it is 10,896 KRW per share (as of Sep 24, 2026), against a price of 6,810 KRW. It is the blended result of 24 valuation models (cash flow, earnings, asset, dividend).
Is Motrex Co. Ltd stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 118990 trades below its calculated fair value: price 6,810 KRW, fair value 10,896 KRW, a gap of about +60% (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 118990?
No. The price is what the market pays today (6,810 KRW); the fair value is what the company's own numbers justify (10,896 KRW). For Motrex Co. Ltd the two are 4,086 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Motrex Co. Ltd worth?
The market values Motrex Co. Ltd at about 166B KRW (market capitalisation, as of Sep 24, 2026). Per share that is 6,810 KRW; our models calculate a fair value of 10,896 KRW per share.
What do the bullish and bearish scenarios say about 118990?
Our models span a range for Motrex Co. Ltd: cautious scenario 8,033 KRW, base 10,896 KRW, optimistic 18,752 KRW per share (as of Sep 24, 2026, price 6,810 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Motrex Co. Ltd (118990)?
Balance-sheet figures for Motrex Co. Ltd (as of Sep 24, 2026): return on equity 3.1%, debt of 0.74 per unit of equity. They feed the Quality Score of 48/100, which measures business quality independently of the share price.
How far is 118990 from its 52-week high?
Motrex Co. Ltd trades at 6,810 KRW, about 35% below its 52-week high of 10,490 KRW and 57% above the low of 4,335 KRW (as of Sep 23, 2026). Distance from the high says nothing about value: that is what the fair value of 10,896 KRW is for.
Which stocks are comparable to Motrex Co. Ltd?
From the same area (Consumer Cyclical) we also value O'Reilly Automotive, Inc, AutoZone, Inc, Hyundai Mobis Co, Fuyao Glass Industry 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 Motrex Co. Ltd stock attractive at the current price?
The data as of Sep 24, 2026: price 6,810 KRW, calculated fair value 10,896 KRW (+60%), Quality Score 48/100, from 24 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 118990 calculated?
We run Motrex Co. Ltd through 24 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 10,896 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. Motrex Co. Ltd currently trades 60 % 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 Motrex Co. Ltd (118990)?
The closing price on Sep 23, 2026 was 6,810 KRW. Our model-based fair value is 10,896 KRW, about +60% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Motrex Co. Ltd right now?
The price is below even our cautious bear case (8,033 KRW). The market is more pessimistic than our downside scenario. Solid quality (48/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (8,033 KRW to 18,752 KRW) leaves room in how you read the outcome.
Key figures of Motrex Co. Ltd
How large is the market capitalisation of Motrex Co. Ltd (118990)?
The market capitalisation of Motrex Co. Ltd is 166B KRW (≈ $122M). 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 Motrex Co. Ltd (118990)?
The price-to-sales ratio of Motrex Co. Ltd is 0.18 (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 Motrex Co. Ltd (118990)?
The dividend yield of Motrex Co. Ltd is 2.4%. 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 Motrex Co. Ltd (118990)?
The net margin of Motrex Co. Ltd is 1.1% (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 Motrex Co. Ltd (118990)?
The return on equity (ROE) of Motrex Co. Ltd is 3.1% (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 Motrex Co. Ltd (118990)?
On an EBIT basis the return on assets of Motrex Co. Ltd is 7.3% (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 Motrex Co. Ltd (118990)?
The operating margin of Motrex Co. Ltd is 6.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Motrex Co. Ltd (118990)?
Revenue at Motrex Co. Ltd is growing −5.4% versus a year earlier (3y avg +7.3%). 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 Motrex Co. Ltd (118990)?
Earnings per share at Motrex Co. Ltd are growing −36.6% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Motrex Co. Ltd (118990) carry?
The net debt of Motrex Co. Ltd is 317B KRW (fiscal year 2025, ≈ 10.4 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 Motrex Co. Ltd in the live analysis
One click puts Motrex 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.
