KineMaster Corporation (139670) fair value: what the stock is really worth
As of Sep 23, 2026: fair value of KineMaster Corporation KRW 2,634, price KRW 2,005, upside +31.4%, quality 58 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch KineMaster Corporation 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
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, dashed = 300-day average. As of Sep 24, 2026.
How to read this chart
60‑month range 1,356 KRW – 54,100 KRW · fair‑value band 1,842 KRW – 4,002 KRW · the 2,005 KRW price screens below the 2,634 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. Dashed = 300-day average. As of Sep 24, 2026.
Follow KineMaster in your weekly email
Every Wednesday you see whether KineMaster 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.
KineMaster Corporation engages in the development of multimedia software for mobile devices in South Korea. The company offers KineMasterMobile, a video editing app that offers tools; and NexPlayer, a multiscreen player integrated into apps and Websites offering OTT services to enable stable HLS and MPEG-DASH streaming.
Show more
KineMaster Corporation engages in the development of multimedia software for mobile devices in South Korea. The company offers KineMasterMobile, a video editing app that offers tools; and NexPlayer, a multiscreen player integrated into apps and Websites offering OTT services to enable stable HLS and MPEG-DASH streaming. The company was formerly known as NexStreaming Corp. KineMaster Corporation was founded in 2002 and is headquartered in Seoul, South Korea.
Stock analysis
KineMaster Corporation (139670) currently trades at 2,005 KRW, while our model-based Fair Value estimate is 2,634 KRW, implying the stock looks roughly 23.9% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 5,075 KRW per share, and 11 of the 22 models we run sit above the 2,005 KRW price.
Bear case: the Growth DCF group reads lowest at 1,141 KRW, and 11 of the 22 models stay below the price. Evidence for this calculation is medium.
Scenario range: 1,842 KRW (bear) to 4,002 KRW (bull), the price of 2,005 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 58/100 (solid quality), in the Technology sector.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
KineMaster Corporation reported revenue of 12.3B KRW in FY2025 versus 23.6B KRW in FY2021, a compound −15.1%/yr. Reported net income was 3.4B KRW in FY2025.
Key figures
Market cap 28.3B KRW (≈ $19.8M) · P/S ratio 1.74 · Net margin 27.9% · Return on equity 16.2% · Return on assets (EBIT) −18.0% · Operating margin 11.4% · Revenue (TTM) 11.9B KRW · Revenue growth (YoY) −10.0%.
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 25% below its 52-week high and 48% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Technology peers we cover trades at −13% fair-value upside, at 31%, 139670 screens cheaper than that median.
Fair Value models
Bear 1,842 KRWFair Value 2,634 KRWBull 4,002 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.40/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−8.1%
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.
−14.2%
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.
−16.3%
Start year 2020 (pandemic). Over 10 years: −0.4% a year
Revenue growth 11 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.
−3.1%
’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.
+20.2%
Earnings growth per share plus dividend.
Earnings per share, growth per year+20.2%
Dividend (yield on the price)0.0%
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.14% → 8%
Growth Forecast
A lot of optimism in the price
The price assumes more 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).
−10.6%
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 −12.4% 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.Software - Application · 710 stocks
Beats the industry median on 8/10 measures
Overall it ranks above its industry peers.
Valuation
Quality Score58 · Above median
Fair Value upside+31% · Top 25%
Profitability
Return on equity (TTM)16% · Top 25%
Return on assets2% · Above median
Net margin (TTM)35% · Top 25%
Operating margin (TTM)11% · Above median
Growth and dividend
Revenue growth−10% · Bottom 25%
Balance sheet
Debt / equity0.22× · Above median
Valuation Multiplesvs Software - Application 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). "KineMaster Corporation Fair Value". https://www.fairvalue-calculator.com/stock/139670
Frequently asked questions
Is KineMaster Corporation (139670) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 2,634 KRW versus a price of 2,005 KRW, about +31% upside (undervalued).
What is the fair value of 139670?
Our model-based fair value for KineMaster Corporation is 2,634 KRW (as of Sep 24, 2026), built from audited fundamentals. The current price: 2,005 KRW.
What is the quality score of 139670?
KineMaster Corporation has a Quality Score of 58/100. 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 KineMaster Corporation (139670)?
Our model-based price target is the fair value of 2,634 KRW (as of Sep 24, 2026) from 22 valuation models. Cautious scenario 1,842 KRW, optimistic scenario 4,002 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the KineMaster Corporation stock forecast for 2026?
Our models put fair value at 2,634 KRW, about +31% upside versus a price of 2,005 KRW (undervalued). Cautious scenario 1,842 KRW, optimistic scenario 4,002 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of KineMaster Corporation (139670)?
KineMaster Corporation reported trailing-twelve-month revenue of about 11.9B KRW (latest available figure, as of Sep 24, 2026).
What growth is priced into KineMaster Corporation (139670)?
For today's price to be fair in a discounted-cash-flow model, KineMaster Corporation would have to grow free cash flow by -10.6 % per year for five years (discount rate 8.9 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -16.3 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of 139670 use?
Our models discount KineMaster Corporation at 8.9 %: a base by market capitalisation (nano), damped by beta 0.42, 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 KineMaster Corporation that is -10.6 % per year a year over ten years, using the same discount rate (8.9 %) and the same formula as our fair value.
How much growth has KineMaster Corporation (139670) delivered so far?
Over the past 5 years revenue at KineMaster Corporation grew -16.3 % a year. The price currently implies -10.6 % 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 KineMaster Corporation (139670) growing?
The median revenue growth in the sector is +8.2 % a year. That is the yardstick for the growth priced into KineMaster Corporation (-10.6 % 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 KineMaster Corporation (139670)?
The free-cash-flow yield on the price is 10.30 %: that much free cash flow KineMaster Corporation produces per unit of market value. When it exceeds the discount rate of our models (8.9 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of KineMaster Corporation (139670)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For KineMaster Corporation it is 2,634 KRW per share (as of Sep 24, 2026), against a price of 2,005 KRW. It is the blended result of 22 valuation models (cash flow, earnings, asset, dividend).
Is KineMaster Corporation stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 139670 trades below its calculated fair value: price 2,005 KRW, fair value 2,634 KRW, a gap of about +31% (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 139670?
No. The price is what the market pays today (2,005 KRW); the fair value is what the company's own numbers justify (2,634 KRW). For KineMaster Corporation the two are 628.87 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is KineMaster Corporation worth?
The market values KineMaster Corporation at about 28.3B KRW (market capitalisation, as of Sep 24, 2026). Per share that is 2,005 KRW; our models calculate a fair value of 2,634 KRW per share.
What do the bullish and bearish scenarios say about 139670?
Our models span a range for KineMaster Corporation: cautious scenario 1,842 KRW, base 2,634 KRW, optimistic 4,002 KRW per share (as of Sep 24, 2026, price 2,005 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of KineMaster Corporation (139670)?
Balance-sheet figures for KineMaster Corporation (as of Sep 24, 2026): return on equity 16.2%, debt of 0.22 per unit of equity. They feed the Quality Score of 58/100, which measures business quality independently of the share price.
How far is 139670 from its 52-week high?
KineMaster Corporation trades at 2,005 KRW, about 25% below its 52-week high of 2,680 KRW and 48% above the low of 1,356 KRW (as of Sep 23, 2026). Distance from the high says nothing about value: that is what the fair value of 2,634 KRW is for.
Which stocks are comparable to KineMaster Corporation?
From the same area (Technology) we also value SAP SE, Shopify Inc, Uber Technologies, Inc, Salesforce, Inc, 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 KineMaster Corporation stock attractive at the current price?
The data as of Sep 24, 2026: price 2,005 KRW, calculated fair value 2,634 KRW (+31%), Quality Score 58/100, from 22 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 139670 calculated?
We run KineMaster Corporation through 22 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 2,634 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 14.1 % above its aggregate fair value. KineMaster Corporation currently trades 31 % 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 KineMaster Corporation (139670)?
The closing price on Sep 23, 2026 was 2,005 KRW. Our model-based fair value is 2,634 KRW, about +31% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with KineMaster Corporation right now?
Solid quality (58/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (1,842 KRW to 4,002 KRW) leaves room in how you read the outcome.
Key figures of KineMaster Corporation
How large is the market capitalisation of KineMaster Corporation (139670)?
The market capitalisation of KineMaster Corporation is 28.3B KRW (≈ $19.8M). 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 KineMaster Corporation (139670)?
The price-to-sales ratio of KineMaster Corporation is 1.74 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the net margin of KineMaster Corporation (139670)?
The net margin of KineMaster Corporation is 27.9% (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 KineMaster Corporation (139670)?
The return on equity (ROE) of KineMaster Corporation is 16.2% (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 KineMaster Corporation (139670)?
On an EBIT basis the return on assets of KineMaster Corporation is −18.0% (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 KineMaster Corporation (139670)?
The operating margin of KineMaster Corporation is 11.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at KineMaster Corporation (139670)?
Revenue at KineMaster Corporation is growing −10.0% versus a year earlier (3y avg −14.2%). 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 KineMaster Corporation (139670)?
Earnings per share at KineMaster Corporation are growing +44.2% versus a year earlier. How much earnings per share grew versus a year earlier.
Free · no account needed
Watch KineMaster Corporation in the live analysis
One click puts KineMaster Corporation 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.
