EN DE

CLASSYS Inc (214150) Fair Value & Analysis

Healthcare · KR · Market cap 2.9T KRW

CI CLASSYS Inc 214150 · KQ
Price45,900 KRW
Fair Value21,862 KRW
Upside-52.4%
Quality75/100
Watch CLASSYS Inc for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Highly profitable · 39.1% net margin
Low debt · generates free cash flow
2.27% dividend yield
Ranks above peers (8/10)
Wide moat 89/100
Evidence: High Range 16,140 KRW – 87,449 KRW Share as image

Fair value as of: Jul 17, 2026

From 24 valuation models · updated 23 days ago

Fair value updated Jul 17, 2026, revised from 21,836 KRW to 21,862 KRW (+0.1%) since Jul 7, 2026. Share price −3.6% over the past month.

A strong business, but screening 52% overvalued on our models.

What matters now

  • A high-quality business (quality 75/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety.
  • The model range is unusually wide (16,140 KRW to 87,449 KRW). The outcome hinges heavily on assumptions, so read the point estimate with caution.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

75,600 KRW 13,112 KRW Fair Value 21,862 KRW Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 17, 2026.

How to read this chart

60‑month range 13,112 KRW – 75,600 KRW · fair‑value band 16,140 KRW – 87,449 KRW · the 45,900 KRW price screens above the 21,862 KRW fair value. Dashed = 300-day average. As of Jul 17, 2026.

Full chart & analysis →

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

Analysis

CLASSYS Inc (214150) currently trades at 45,900 KRW, while our model-based Fair Value estimate is 21,862 KRW, implying the stock looks roughly 52.4% overvalued today. The Quality Score stands at 75/100 (high quality), in the Healthcare sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, CLASSYS Inc generated revenue of 347B KRW at a net margin of 39.1%. Revenue grew 13.0% year over year. It earns a return on equity of 27.2%. Net debt stands at 49.0B KRW. Fundamentals as of Jul 17, 2026

Our scenario range runs from 16,140 KRW (bear case) to 87,449 KRW (bull case); at 45,900 KRW, the current price sits within 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 41% below its 52-week high and 9% above its 52-week low, currently below its 200-day average. For context, the median of 10 Healthcare peers we cover trades at -26% fair-value upside, at -52%, 214150 screens richer 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 BearBaseBull Evidence
Highest evidence
Growth DCF 36,951 KRW 77,433 KRW 145,420 KRW 80
Residual Income 14,546 KRW 19,614 KRW 120,338 KRW 76
Rev-Margin DCF 14,733 KRW 21,980 KRW 37,519 KRW 74
All 24 models by family
DCF Models
FCF DCF 39,229 KRW 63,490 KRW 142,820 KRW 38
Owner Earnings 32,097 KRW 75,726 KRW 171,414 KRW 31
5Y Revenue Exit 13,562 KRW 19,089 KRW 30,267 KRW 39
5Y EBITDA Exit 19,845 KRW 31,799 KRW 55,104 KRW 41
5Y P/E Exit 26,381 KRW 55,974 KRW 95,715 KRW 38
10Y Revenue Exit 20,770 KRW 35,211 KRW 40,950 KRW 36
10Y EBITDA Exit 25,666 KRW 49,061 KRW 87,058 KRW 37
10Y P/E Exit 30,544 KRW 63,466 KRW 116,227 KRW 35
Earnings-Based
Graham-Dodd 13,756 KRW 95,933 KRW 134,627 KRW 54
Lynch FV 47,650 KRW 68,072 KRW 88,494 KRW 50
PEG = 1.0 47,650 KRW 68,072 KRW 88,494 KRW 46
EPV 22,493 KRW 26,530 KRW 30,119 KRW 59
Multiples
P/E Multiple 21,241 KRW 28,321 KRW 35,402 KRW 63
P/S Multiple 4,648 KRW 6,197 KRW 7,747 KRW 58
P/B Multiple 11,446 KRW 15,262 KRW 19,077 KRW 55
EV/EBIT 19,231 KRW 25,771 KRW 32,310 KRW 53
EV/EBITDA 12,394 KRW 16,654 KRW 20,915 KRW 54
EV/Revenue 3,951 KRW 5,810 KRW 7,669 KRW 43
Asset-Based
NCAV (Graham) 4,239 KRW 5,681 KRW 8,479 KRW 50
Growth DCF
Growth DCF 36,951 KRW 77,433 KRW 145,420 KRW 80
Rev-Margin DCF 14,733 KRW 21,980 KRW 37,519 KRW 74
Economic Profit
Residual Income 14,546 KRW 19,614 KRW 120,338 KRW 76
ROIC Compounder 31,543 KRW 52,955 KRW 71,854 KRW 72
Growth Earnings
Growth-Adj P/E 56,152 KRW 80,218 KRW 104,283 KRW 68

Widest divergence: Growth Earnings (80,218 KRW) versus Asset-Based (5,681 KRW). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 347B KRW
Revenue growth (YoY) +13.0%
Net margin 39.1%
Return on equity 27.2%
Free cash flow 145B KRW FY2025
Operating margin 42.7%
More key figures
Dividend yield 2.3%
EPS growth (YoY) +13.7%
Net debt 49.0B KRW FY2025

Figures from reported company fundamentals · as of Jul 17, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 75/100

Of which business quality 74 · Market factors (momentum, volatility) 24

Profitability 76
Margins and returns on capital today
Quality Growth 76
Are margins and returns improving?
Cashflow 85
Earnings quality: real cash, not paper profit
Fin. Strength 82
Balance sheet, leverage, solvency risk
Investment 27
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 13
Price trend over the last 3–12 months (market factor)
52W Momentum 13
Distance to the 52-week high (market factor)
Net Issuance 81
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

CLASSYS Inc. provides medical aesthetics devices worldwide. The company offers ULTRAFORMER MPT, a solution for eyebrow lifting; ULTRAFORMER III, an ultrasound surgical device used for tissue coagulation in eyelid lifting, and for skin tightening and improving subcutaneous tissue elasticity in the face (cheeks), abdomen, and thighs; VOLNEWMER, a monopolar …

Full company description

CLASSYS Inc. provides medical aesthetics devices worldwide. The company offers ULTRAFORMER MPT, a solution for eyebrow lifting; ULTRAFORMER III, an ultrasound surgical device used for tissue coagulation in eyelid lifting, and for skin tightening and improving subcutaneous tissue elasticity in the face (cheeks), abdomen, and thighs; VOLNEWMER, a monopolar radiofrequency therapeutic equipment used to coagulate skin tissue; Secret RF, a device that delivers radio frequency energy into the skin; Secret PRO, a multiple fractional device that delivers micro-level laser beams fractionally to the tissue; Secret DUO, a multi-functional device that delivers high-frequency energy through needle electrodes; and Fortra, a 4 wavelengths diode laser. It also provides SCIZER and CLATUU Alpha for non-invasive subcutaneous fat reduction; Ulfit, a medical device used to improve skin elasticity and subcutaneous tissue in the abdomen and thighs; Refit, a medical device that uses RF and negative pressure to increase tissue temperature and blood flow, relieving pain in the treated area; AQUAPURE, a combination of four handpieces used for acne suction, muscle pain relief, and other pain relief; FORSHAPE, an RF treatment system used to increase metabolism, blood circulation, and tissue recovery; and INTRASURE for lifting, wrinkle reduction, body contouring, and cellulite reduction. In addition, the company offers AQUAPURE II, which exfoliates hyper-keratinized dead skin cells; Reepot, a medical device that delivers energy to tissue; veloce, which enhances treatment results; Pento, a laser surgical device for tissue incision, destruction, and removal; and curas hybrid laser system. Further, it sells cosmetics. The company offers its products under the Classys, Cluederm, and Skederm brands. It serves distributors, clinics, hospitals, and direct end users. The company was founded in 2007 and is headquartered in Seoul, South Korea. CLASSYS Inc. is a subsidiary of BCPE Centur Investments, LP.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

CLASSYS Inc reported revenue of 337B KRW in FY2025 versus 101B KRW in FY2021, a compound +35.3%/yr. Reported net income was 132B KRW in FY2025, compounding +31.7%/yr from FY2021.

Growth Quality 100/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
337B KRW
Latest YoY
+38.6%
Avg. growth/yr (3Y)
+33.4%
Avg. growth/yr (5Y)
+34.5%
Avg. growth/yr (9Y)
+32.2%
Revenue +35.3%/yr
FY21 101B KRW
FY22 142B KRW
FY23 180B KRW
FY24 243B KRW
FY25 337B KRW
Net income +31.7%/yr
FY21 43.8B KRW
FY22 75.4B KRW
FY23 74.2B KRW
FY24 97.9B KRW
FY25 132B KRW

214150 screens 52% overvalued. Compare with Abbott Laboratories, →

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). "CLASSYS Inc Fair Value". https://www.fairvalue-calculator.com/stock/214150

Peer Group

Medical Devices · 351 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 75 · Top 25%
Fair Value upside −52% · Below median
Return on equity (TTM) 27% · Top 25%
Return on assets 15% · Top 25%
Net margin (TTM) 39% · Top 25%
Operating margin (TTM) 43% · Top 25%
Revenue growth 13% · Above median
Dividend yield (TTM) 2.3% · Above median
Debt / equity 0.11× · Higher than median

Valuation Multiples vs Medical Devices 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 0 · sector 0
FUTURE 65 · sector 27
PAST 100 · sector 8
HEALTH 94 · sector 97
DIVIDEND 45 · sector 38

VALUE 0: the price sits above our fair-value range.

Insider activity: 40/100

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 Medical Devices stocks, each showing price versus our Fair Value estimate (as of Jul 17, 2026).

Stock Price Fair Value vs Fair Value
Abbott Laboratories, ABT $100.68 $74.79 -26%
Stryker Corporation SYK $316.44 $186.28 -41%
Medtronic plc MDT $83.56 $65.57 -22%
Boston Scientific Corporation BSX $43.04 $38.44 -11%
Edwards Lifesciences Corporation EW $85.73 $41.02 -52%
Siemens Healthineers AG SHL €34.59 €33.87 -2%
DexCom, Inc DXCM $74.96 $38.95 -48%
Shenzhen Mindray Bio-Medical Electronics Co 300760 ¥149.43 ¥147.63 -1%
Shanghai United Imaging Healthcare Co 688271 ¥109.00 ¥43.60 -60%
Demant A/S DEMANT kr 276.60 kr 161.17 -42%

Compare CLASSYS Inc with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Healthcare 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 CLASSYS Inc (214150) overvalued or undervalued?
As of Jul 17, 2026, our model estimates a fair value of 21,862 KRW versus a price of 45,900 KRW, about −52% (overvalued).
What is the fair value of 214150?
Our model-based fair value for CLASSYS Inc is 21,862 KRW (as of Jul 17, 2026), built from audited fundamentals. The current price is 45,900 KRW.
What is the quality score of 214150?
CLASSYS Inc has a Quality Score of 75/100. 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 CLASSYS Inc (214150)?
CLASSYS Inc reported trailing-twelve-month revenue of about 347B KRW (latest available figure, as of Jul 17, 2026).
What is the net profit margin of 214150?
The net profit margin of CLASSYS Inc is about 39.1%, meaning it keeps roughly 39.1% of revenue as net income. Based on the latest reported figures.
Does CLASSYS Inc pay a dividend?
CLASSYS Inc currently shows a dividend yield of about 2.33% relative to its recent price (as of Jul 17, 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 CLASSYS Inc 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.