Korea Fuel-Tech Corporation (123410) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Korea Fuel-Tech Corporation stock KRW 5,785, price KRW 4,605, upside +25.6%, quality 56 out of 100. Rating: 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 2,038 KRW – 9,250 KRW · fair‑value band 3,513 KRW – 8,209 KRW · the 4,605 KRW price screens below the 5,785 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 4, 2026.
Follow Korea Fuel-Tech in your weekly email
Every Wednesday you see whether Korea Fuel-Tech 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.
Korea Fuel-Tech Corporation manufactures and sells automotive fuel systems and components in South Korea and internationally.
Show moreShow less
The company offers carbon canisters; mono-layer and multi-layer filler neck, urea filler neck, nano filler neck, and capless and MFI filler neck; air intake hose; interior and exterior trim parts, such as front, center, and rear pillar trim, luggage board, floor console, glove box, connection duct, radiator and bumper grille, and skid plate; and electric type manual shade, manual type sunshade, and door curtain.
The company was formerly known as Korea Airtech Corporation and changed its name to Korea Fuel-Tech Corporation in April 1997. Korea Fuel-Tech Corporation was founded in 1984 and is headquartered in Anseong-si, South Korea.
Stock analysis
Korea Fuel-Tech Corporation (123410) currently trades at 4,605 KRW, while our model-based Fair Value estimate is 5,785 KRW, implying the stock looks roughly 20% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 29,410 KRW per share, and 23 of the 26 models we run sit above the 4,605 KRW price.
Bear case: the Dividend Discount group reads lowest at 1,837 KRW, and 3 of the 26 models stay below the price. Data coverage for this calculation is low.
Scenario range: 3,513 KRW (bear) to 8,209 KRW (bull), the price of 4,605 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 56/100 (solid quality), in the Consumer Cyclical sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Korea Fuel-Tech Corporation reported revenue of 786B KRW in FY2025 versus 466B KRW in FY2021, a compound +14.0%/yr. Reported net income was 43.9B KRW in FY2025, compounding +67.5%/yr from FY2021. FY2021 was a trough year, so the rate overstates the trend.
Key figures
Market cap 128B KRW (≈ $94.8M) Micro · P/E ratio 3.1 · P/S ratio 0.16 · EPS (TTM) 1,520 KRW · Dividend yield 4.3% · Net margin 5.1% · Return on equity 15.8% · Return on assets (EBIT) 6.4% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 49 out of 100 (low confidence).
What moves the price
The share trades about 50% 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 −23% fair-value upside, at 26%, 123410 screens cheaper than that median.
Fair Value models
Bear3,513 KRWFair Value 5,785 KRWBull8,209 KRW
Price 4,605 KRW · Upside +25.6%
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 (1,132 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.
Best data coverage
FCF DCF12,134 KRW17,979 KRW26,320 KRW80
Growth DCF11,998 KRW17,155 KRW24,054 KRW79
Owner Earnings13,134 KRW19,550 KRW28,705 KRW76
All 26 models by family
DCF Models
FCF DCF12,134 KRW17,979 KRW26,320 KRW80
Owner Earnings13,134 KRW19,550 KRW28,705 KRW76
5Y Revenue Exit14,697 KRW24,241 KRW37,070 KRW71
5Y EBITDA Exit18,232 KRW31,368 KRW47,666 KRW74
5Y P/E Exit20,241 KRW35,418 KRW52,550 KRW70
10Y Revenue Exit13,068 KRW20,990 KRW32,821 KRW66
10Y EBITDA Exit15,496 KRW25,514 KRW40,434 KRW67
10Y P/E Exit16,656 KRW28,086 KRW43,944 KRW63
Earnings-Based
Graham-Dodd10,861 KRW46,788 KRW63,947 KRW64
Lynch FV11,996 KRW17,138 KRW22,279 KRW61
PEG = 1.011,996 KRW17,138 KRW22,279 KRW57
EPV12,980 KRW14,377 KRW15,522 KRW74
Dividend Discount
Gordon GGM1,103 KRW1,897 KRW2,513 KRW68
DDM Multi-Stage1,103 KRW1,776 KRW2,036 KRW67
Multiples
P/E Multiple26,353 KRW35,138 KRW43,922 KRW63
P/S Multiple20,364 KRW27,152 KRW33,940 KRW58
P/B Multiple4,827 KRW6,436 KRW8,045 KRW55
EV/EBIT21,337 KRW28,773 KRW36,208 KRW66
EV/EBITDA21,671 KRW29,219 KRW36,766 KRW67
EV/Revenue14,066 KRW20,511 KRW26,955 KRW53
Asset-Based
NCAV (Graham)1,225 KRW1,856 KRW2,319 KRW54
Growth DCF
Growth DCF11,998 KRW17,155 KRW24,054 KRW79
Rev-Margin DCF14,697 KRW24,012 KRW35,740 KRW72
Economic Profit
Residual Income9,098 KRW11,394 KRW17,136 KRW75
ROIC Compounder13,844 KRW16,708 KRW20,087 KRW72
Growth Earnings
Growth-Adj P/E20,587 KRW29,410 KRW38,234 KRW67
The fair value above starts from this blend and is adjusted for a cyclical peak year.
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.80/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+6.8%
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.
+11.9%
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.
+13.9%
Start year 2020 (pandemic). Over 10 years: +9.7% a year
Revenue growth 13 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.
+9.5%
’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. 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.
+45.2%
Earnings growth per share plus dividend.
Earnings per share, growth per year+40.9%
Dividend (yield on the price)4.3%
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.51.1% vs 14.6%, picking up
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.2% → 6%
Pace: the 5-year rate starts in 2020 (pandemic)
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).
−5.8%
The company could shrink this much every year for the next five years and today's price would still be justified.
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 −7.7% a year for the price.
Compare Korea Fuel-Tech Corporation 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.Auto Parts · 655 stocks
Beats the industry median on 14/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score56 · Above median
Fair Value upside+25.6% · Above median
Profitability
Return on equity (12 months)15.8% · Top 25%
Return on assets8.4% · Top 25%
Net margin (12 months)5.1% · Above median
Operating margin (12 months)6.6% · Above median
Growth and dividend
Revenue growth (quarter YoY)7.1% · Above median
Dividend yield (12 months)4.3% · Top 25%
Balance sheet
Debt / equity0.09× · Below median
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 Korea Fuel-Tech Corporation (123410) overvalued or undervalued?
As of Nov 4, 2026, our model estimates a fair value of 5,785 KRW versus a price of 4,605 KRW, about +26% upside (undervalued).
What is the fair value of 123410?
Our model-based fair value for Korea Fuel-Tech Corporation is 5,785 KRW (as of Nov 4, 2026), built from audited fundamentals. The current price: 4,605 KRW.
What is the quality score of 123410?
Korea Fuel-Tech Corporation has a Quality Score of 56/100. 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 Korea Fuel-Tech Corporation (123410)?
Our model-based price target is the fair value of 5,785 KRW (as of Nov 4, 2026) from 26 valuation models. Cautious scenario 3,513 KRW, optimistic scenario 8,209 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Korea Fuel-Tech Corporation stock forecast for 2026?
Our models put fair value at 5,785 KRW, about +26% upside versus a price of 4,605 KRW (undervalued). Cautious scenario 3,513 KRW, optimistic scenario 8,209 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Korea Fuel-Tech Corporation (123410)?
Korea Fuel-Tech Corporation reported trailing-twelve-month revenue of about 815B KRW (latest available figure, as of Nov 4, 2026).
Does Korea Fuel-Tech Corporation pay a dividend?
Korea Fuel-Tech Corporation currently shows a dividend yield of 4.34% relative to its recent price (as of Nov 4, 2026).
How much is the dividend of Korea Fuel-Tech Corporation (123410) and when is the ex-dividend date?
Korea Fuel-Tech Corporation pays a dividend of 200.00 KRW per share a year, a dividend yield of 4.3%. The last ex-dividend date was Dec 29, 2025. The payout ratio is 13.2% of earnings. Free cash flow covers the dividend 4.69 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 Korea Fuel-Tech Corporation (123410)?
For today's price to be fair in a discounted-cash-flow model, Korea Fuel-Tech Corporation would have to grow free cash flow by -5.8 % per year for five years (discount rate 11.9 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +13.9 % per year. As of Nov 4, 2026.
What discount rate (WACC) does the fair value of 123410 use?
Our models discount Korea Fuel-Tech Corporation at 11.9 %: a base by market capitalisation (micro), damped by beta 0.63, 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 Korea Fuel-Tech Corporation that is -5.8 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (11.9 %) and the same formula as our fair value.
How much growth has Korea Fuel-Tech Corporation (123410) delivered so far?
Over the past 5 years revenue at Korea Fuel-Tech Corporation grew +13.9 % a year. The price currently implies free-cash-flow growth of -5.8 % 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 Korea Fuel-Tech Corporation (123410) growing?
The median revenue growth in the sector is +4.7 % a year. That is the yardstick for the growth priced into Korea Fuel-Tech Corporation (-5.8 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Korea Fuel-Tech Corporation (123410)?
The free-cash-flow yield on the price is 20.09 %: that much free cash flow Korea Fuel-Tech Corporation produces per unit of market value. When it exceeds the discount rate of our models (11.9 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Korea Fuel-Tech Corporation (123410)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Korea Fuel-Tech Corporation it is 5,785 KRW per share (as of Nov 4, 2026), against a price of 4,605 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 Korea Fuel-Tech Corporation stock overvalued or undervalued in 2026?
As of Nov 4, 2026, 123410 trades below its calculated fair value: price 4,605 KRW, fair value 5,785 KRW, a gap of about +26% (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 123410?
No. The price is what the market pays today (4,605 KRW); the fair value is what the company's own numbers justify (5,785 KRW). For Korea Fuel-Tech Corporation the two are 1,180 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Korea Fuel-Tech Corporation worth?
The market values Korea Fuel-Tech Corporation at about 128B KRW (market capitalisation, as of Nov 4, 2026). Per share that is 4,605 KRW; our models calculate a fair value of 5,785 KRW per share.
What do the bullish and bearish scenarios say about 123410?
Our models span a range for Korea Fuel-Tech Corporation: cautious scenario 3,513 KRW, base 5,785 KRW, optimistic 8,209 KRW per share (as of Nov 4, 2026, price 4,605 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 123410?
Korea Fuel-Tech Corporation trades at a price-to-earnings ratio of 3.1 (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 5,785 KRW is built from several models across several years. Median P/E at fiscal year-end, 10 fiscal years (2016 to 2025), reported earnings: 13.0. Other multiples: P/B 0.5, P/S 0.2, EV/EBITDA 1.1.
How solid is the balance sheet of Korea Fuel-Tech Corporation (123410)?
Balance-sheet figures for Korea Fuel-Tech Corporation (as of Nov 4, 2026): return on equity 15.8%, debt of 0.09 per unit of equity. They feed the Quality Score of 56/100, which measures business quality independently of the share price.
How far is 123410 from its 52-week high?
Korea Fuel-Tech Corporation trades at 4,605 KRW, about 50% below its 52-week high of 9,250 KRW and at the low of 4,605 KRW (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 5,785 KRW is for.
Which stocks are comparable to Korea Fuel-Tech Corporation?
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 Korea Fuel-Tech Corporation stock attractive at the current price?
The data as of Nov 4, 2026: price 4,605 KRW, calculated fair value 5,785 KRW (+26%), Quality Score 56/100, 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 123410 calculated?
We run Korea Fuel-Tech Corporation 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 5,785 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. Korea Fuel-Tech Corporation currently trades 20% 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 Korea Fuel-Tech Corporation (123410)?
The closing price on Nov 6, 2026 was 4,605 KRW. Our model-based fair value is 5,785 KRW, about +26% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Korea Fuel-Tech Corporation right now?
Solid quality (56/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (3,513 KRW to 8,209 KRW) leaves room in how you read the outcome. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
Key figures of Korea Fuel-Tech Corporation
How large is the market capitalisation of Korea Fuel-Tech Corporation (123410)?
The market capitalisation of Korea Fuel-Tech Corporation is 128B KRW (≈ $94.8M). 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 Korea Fuel-Tech Corporation (123410)?
The price-to-sales ratio of Korea Fuel-Tech Corporation is 0.16 (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 Korea Fuel-Tech Corporation (123410)?
Earnings per share at Korea Fuel-Tech Corporation are 1,520 KRW (price ÷ EPS = P/E 3.1). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Korea Fuel-Tech Corporation (123410)?
The dividend yield of Korea Fuel-Tech Corporation is 4.3% (payout 13.2%). 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 Korea Fuel-Tech Corporation (123410)?
The net margin of Korea Fuel-Tech Corporation is 5.1% (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 Korea Fuel-Tech Corporation (123410)?
The return on equity (ROE) of Korea Fuel-Tech Corporation 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 Korea Fuel-Tech Corporation (123410)?
On an EBIT basis the return on assets of Korea Fuel-Tech Corporation is 6.4% (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 Korea Fuel-Tech Corporation (123410)?
The operating margin of Korea Fuel-Tech Corporation is 6.6% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Korea Fuel-Tech Corporation (123410)?
Revenue at Korea Fuel-Tech Corporation is growing +7.1% versus a year earlier (3y avg +11.9%). 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 Korea Fuel-Tech Corporation (123410)?
Earnings per share at Korea Fuel-Tech Corporation are growing −6.5% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Korea Fuel-Tech Corporation (123410) carry?
The net debt of Korea Fuel-Tech Corporation is 26.7B KRW (fiscal year 2025, ≈ 1.0 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 Korea Fuel-Tech Corporation in the live analysis
One click puts Korea Fuel-Tech Corporation 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