EN DE

MegaMD Co (133750) Fair Value & Analysis

Consumer Defensive · KR · Market cap 29.2B KRW

MC MegaMD Co 133750 · KQ
Price1,429 KRW
Fair Value2,149 KRW
Upside+50.4%
Quality64/100
Watch MegaMD Co for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Thin margins · 8.9% net margin
Low debt · generates free cash flow
4.52% dividend yield
Ranks above peers (8/10)
Narrow moat 42/100
Evidence: High Range 1,715 KRW – 2,686 KRW Share as image

Fair value as of: Jul 22, 2026

From 22 valuation models · updated 19 days ago

Share price +9.0% over the past month.

A solid business, screening 50% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (1,715 KRW). The market is more pessimistic than our downside scenario.
  • Solid quality (64/100) at a price below fair value, the discount is the argument here, not the business quality.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

6,214 KRW 1,302 KRW Fair Value 2,149 KRW Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 22, 2026.

How to read this chart

60‑month range 1,302 KRW – 6,214 KRW · fair‑value band 1,715 KRW – 2,686 KRW · the 1,429 KRW price screens below the 2,149 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 22, 2026.

Full chart & analysis →

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

Analysis

MegaMD Co (133750) currently trades at 1,429 KRW, while our model-based Fair Value estimate is 2,149 KRW, implying the stock looks roughly 50.4% undervalued today. The Quality Score stands at 64/100 (solid quality), in the Consumer Defensive sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, MegaMD Co generated revenue of 35.2B KRW at a net margin of 8.9%. Revenue declined 9.0% year over year. It earns a return on equity of 4.8%. Fundamentals as of Jul 22, 2026

Our scenario range runs from 1,715 KRW (bear case) to 2,686 KRW (bull case); at 1,429 KRW, the current price sits below that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 33% below its 52-week high and 5% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at 17% fair-value upside, at 50%, 133750 screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

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
Highest evidence
Growth DCF 2,296 KRW 2,928 KRW 4,010 KRW 80
Residual Income 2,254 KRW 2,241 KRW 2,044 KRW 76
Rev-Margin DCF 1,637 KRW 2,042 KRW 2,552 KRW 74
All 22 models by family
DCF Models
FCF DCF 2,218 KRW 2,870 KRW 4,077 KRW 38
Owner Earnings 3,225 KRW 4,272 KRW 6,211 KRW 31
5Y Revenue Exit 1,637 KRW 2,003 KRW 2,532 KRW 39
5Y EBITDA Exit 2,590 KRW 3,652 KRW 5,060 KRW 41
5Y P/E Exit 2,295 KRW 3,141 KRW 4,153 KRW 38
10Y Revenue Exit 1,832 KRW 2,125 KRW 2,427 KRW 36
10Y EBITDA Exit 2,431 KRW 3,145 KRW 3,911 KRW 37
10Y P/E Exit 2,252 KRW 2,829 KRW 3,379 KRW 35
Earnings-Based
Graham-Dodd 859.40 KRW 1,050 KRW 1,182 KRW 54
EPV 1,147 KRW 1,245 KRW 1,331 KRW 59
Multiples
P/E Multiple 2,085 KRW 2,780 KRW 3,476 KRW 63
P/S Multiple 1,410 KRW 1,880 KRW 2,350 KRW 58
P/B Multiple 1,611 KRW 2,149 KRW 2,686 KRW 55
EV/EBIT 1,715 KRW 2,101 KRW 2,487 KRW 53
EV/EBITDA 3,205 KRW 4,087 KRW 4,970 KRW 54
EV/Revenue 1,338 KRW 1,672 KRW 2,007 KRW 43
Asset-Based
NCAV (Graham) 1,504 KRW 2,015 KRW 3,007 KRW 50
Growth DCF
Growth DCF 2,296 KRW 2,928 KRW 4,010 KRW 80
Rev-Margin DCF 1,637 KRW 2,042 KRW 2,552 KRW 74
Economic Profit
Residual Income 2,254 KRW 2,241 KRW 2,044 KRW 76
ROIC Compounder 1,147 KRW 1,245 KRW 1,331 KRW 72
Growth Earnings
Growth-Adj P/E 1,470 KRW 2,100 KRW 2,730 KRW 68

Widest divergence: DCF Models (2,870 KRW) versus Earnings-Based (1,050 KRW). Highest evidence: Growth DCF (80).

Notify me when 133750 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 35.2B KRW
Revenue growth (YoY) -9.0%
Net margin 8.9%
Return on equity 4.8%
Free cash flow 3.8B KRW FY2025
Operating margin 12.6%
More key figures
Dividend yield 4.1%
EPS growth (YoY) +49.1%

Figures from reported company fundamentals · as of Jul 22, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 64/100

Of which business quality 62 · Market factors (momentum, volatility) 34

Profitability 34
Margins and returns on capital today
Quality Growth 34
Are margins and returns improving?
Cashflow 66
Earnings quality: real cash, not paper profit
Fin. Strength 76
Balance sheet, leverage, solvency risk
Investment 96
Disciplined investing over empire-building
Low Volatility 90
Calm price path (market factor)
Momentum 11
Price trend over the last 3–12 months (market factor)
52W Momentum 11
Distance to the 52-week high (market factor)
Net Issuance 82
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

MegaMD Co., Ltd. engages in the operation of educational institutions in South Korea. The company's education services specialize in infant, elementary, middle, and high school education, as well as adult entrance exams. It is also involved in the operation of online lecture sites; and provision of information services.

Full company description

MegaMD Co., Ltd. engages in the operation of educational institutions in South Korea. The company's education services specialize in infant, elementary, middle, and high school education, as well as adult entrance exams. It is also involved in the operation of online lecture sites; and provision of information services. The company was founded in 2004 and is headquartered in Seoul, South Korea.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

MegaMD Co reported revenue of 34.6B KRW in FY2025 versus 79.4B KRW in FY2021, a compound −18.8%/yr. Reported net income was 2.8B KRW in FY2025, compounding −19.5%/yr from FY2021.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
34.6B KRW
Latest YoY
−5.2%
Avg. growth/yr (3Y) 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.
−18.7%
Avg. growth/yr (5Y) 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.
−15.9%
Avg. growth/yr (11Y) 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.
−5.5%
Revenue −18.8%/yr
FY21 79.4B KRW
FY22 64.5B KRW
FY23 36.0B KRW
FY24 36.5B KRW
FY25 34.6B KRW
Net income −19.5%/yr
FY21 6.7B KRW
FY22 2.1B KRW
FY23 −3.2B KRW
FY24 3.8B KRW
FY25 2.8B KRW

Watch 133750: get an alert when its fair value changes →

Share or link this analysis
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.

Cite: Fair Value Calculator (2026). "MegaMD Co Fair Value". https://www.fairvalue-calculator.com/stock/133750

Peer Group

Education & Training Services · 148 stocks

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.

Quality Score 64 · Above median
Fair Value upside +50% · Above median
Return on equity (TTM) 5% · Above median
Return on assets 1% · Below median
Net margin (TTM) 9% · Above median
Operating margin (TTM) 13% · Above median
Revenue growth -9% · Bottom 25%
Dividend yield (TTM) 4.5% · Above median

Valuation Multiples vs Education & Training Services median · lower = cheaper

P/FCF 0.0× · Cheaper than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 100 · sector 37
FUTURE 0 · sector 24
PAST 19 · sector 18
HEALTH 100 · sector 95
DIVIDEND 90 · sector 66

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

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Education & Training Services stocks, each showing price versus our Fair Value estimate (as of Jul 22, 2026).

Stock Price Fair Value vs Fair Value
New Oriental Education & Technology Group EDUN 966.48 MXN 897.37 MXN -7%
TAL Education Group TAL $10.24 $15.60 +52%
Laureate Education, Inc LAUR $36.45 $41.45 +14%
Physicswallah Limited PWL ₹131.59 ₹14.81 -89%
Grand Canyon Education, Inc LOPE $149.00 $152.01 +2%
Covista Inc CVSA $116.22 $135.45 +17%
Stride, Inc LRN $83.39 $139.45 +67%
Universal Technical Institute, Inc UTI $40.33 $21.35 -47%
Perdoceo Education Corporation PRDO $31.66 $41.45 +31%
Strategic Education, Inc STRA $84.18 $105.48 +25%

Compare MegaMD Co with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Defensive stocks →

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

Frequently asked questions

Is MegaMD Co (133750) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of 2,149 KRW versus a price of 1,429 KRW, about +50% (undervalued).
What is the fair value of 133750?
Our model-based fair value for MegaMD Co is 2,149 KRW (as of Jul 22, 2026), built from audited fundamentals. The current price is 1,429 KRW.
What is the quality score of 133750?
MegaMD Co has a Quality Score of 64/100. 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 revenue of MegaMD Co (133750)?
MegaMD Co reported trailing-twelve-month revenue of about 35.2B KRW (latest available figure, as of Jul 22, 2026).
What is the net profit margin of 133750?
The net profit margin of MegaMD Co is about 8.9%, meaning it keeps roughly 8.9% of revenue as net income. Based on the latest reported figures.
Does MegaMD Co pay a dividend?
MegaMD Co currently shows a dividend yield of about 4.10% relative to its recent price (as of Jul 22, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track MegaMD Co and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.