Innocean Worldwide Inc (214320) fair value: what the stock is really worth
As of Oct 2, 2026: fair value of Innocean Worldwide Inc KRW 50,469, price KRW 18,110, upside +178.7%, quality 58 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Innocean Worldwide Inc. provides marketing and communications services in the Americas, Europe, Asia, Oceania, the Middle East, and internationally. The company offers advertising services; integrated digital transformation services; and media planning, buying, out-of-home, and digital media solutions.
Show more
Innocean Worldwide Inc. provides marketing and communications services in the Americas, Europe, Asia, Oceania, the Middle East, and internationally. The company offers advertising services; integrated digital transformation services; and media planning, buying, out-of-home, and digital media solutions. It also provides content business solutions comprising sports business solutions through consulting, property, and sponsorship marketing; entertainment and cultural services; consumer experience solutions; plans, designs, and operates business through space as a marketing communication; and plans and executes global exhibitions and on-site events. Innocean Worldwide Inc. was founded in 2005 and is headquartered in Seoul, South Korea.
Stock analysis
Innocean Worldwide Inc (214320) currently trades at 18,110 KRW, while our model-based Fair Value estimate is 50,469 KRW, implying the stock looks roughly 64.1% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 90,019 KRW per share, and 23 of the 24 models we run sit above the 18,110 KRW price.
Bear case: the Asset-Based group reads lowest at 17,834 KRW, and 1 of the 24 models stay below the price. Evidence for this calculation is medium.
Scenario range: 37,852 KRW (bear) to 63,087 KRW (bull), the price of 18,110 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 58/100 (solid quality), in the Communication Services sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Innocean Worldwide Inc reported revenue of 2.1T KRW in FY2025 versus 1.5T KRW in FY2021, a compound +9.3%/yr. Reported net income was 91.8B KRW in FY2025, compounding +8.6%/yr from FY2021.
Key figures
Market cap 724B KRW (≈ $539M) · P/S ratio 0.34 · Dividend yield 11.7% · Net margin 4.3% · Return on equity 13.2% · Return on assets (EBIT) 5.9% · Operating margin 9.2% · Revenue (TTM) 2.1T 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 17% below its 52-week high and 14% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Communication Services peers we cover trades at 23% fair-value upside, at 179%, 214320 screens cheaper than that median.
Fair Value models
Bear 37,852 KRWFair Value 50,469 KRWBull 63,087 KRW
Price 18,110 KRW · Upside +178.7%
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. 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.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.90/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+1.2%
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.
+7.0%
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.
+11.9%
Start year 2020 (pandemic). Over 10 years: +8.1% 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.
+10.1%
’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.
+4.7%
Earnings growth per share plus dividend.
Earnings per share, growth per year−7.0%
Dividend (yield on the price)11.7%
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.−7.0% vs −3.5%, slowing
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.9% → 8%
Start year 2020 (pandemic)
⚠ Revenue per share shrinking 1.0%/yr over ~7Y (margins eroding too) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
Growth Forecast
Little optimism in the price
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).
less than -40 %
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+3.8%
Yearly sales growth analysts expect, extended to five years.
After inflation (South Korea: IMF forecast 2.1% a year to 2030, 2.1% from 2016 to 2025) that is about +1.7% a year for the forecasts.
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.Advertising Agencies · 189 stocks
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 Innocean Worldwide Inc (214320) overvalued or undervalued?
As of Oct 2, 2026, our model estimates a fair value of 50,469 KRW versus a price of 18,110 KRW, about +179% upside (undervalued).
What is the fair value of 214320?
Our model-based fair value for Innocean Worldwide Inc is 50,469 KRW (as of Oct 2, 2026), built from audited fundamentals. The current price: 18,110 KRW.
What is the quality score of 214320?
Innocean Worldwide Inc 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 Innocean Worldwide Inc (214320)?
Our model-based price target is the fair value of 50,469 KRW (as of Oct 2, 2026) from 24 valuation models. Cautious scenario 37,852 KRW, optimistic scenario 63,087 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Innocean Worldwide Inc stock forecast for 2026?
Our models put fair value at 50,469 KRW, about +179% upside versus a price of 18,110 KRW (undervalued). Cautious scenario 37,852 KRW, optimistic scenario 63,087 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Innocean Worldwide Inc (214320)?
Innocean Worldwide Inc reported trailing-twelve-month revenue of about 2.1T KRW (latest available figure, as of Oct 2, 2026).
Does Innocean Worldwide Inc pay a dividend?
Innocean Worldwide Inc currently shows a dividend yield of about 11.73% relative to its recent price (as of Oct 2, 2026).
What growth is priced into Innocean Worldwide Inc (214320)?
For today's price to be fair in a discounted-cash-flow model, Innocean Worldwide Inc would have to grow free cash flow by less than minus 40 % per year for five years (discount rate 10.2 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +11.9 % per year. As of Oct 2, 2026.
What discount rate (WACC) does the fair value of 214320 use?
Our models discount Innocean Worldwide Inc at 10.2 %: a base by market capitalisation (small), damped by beta 0.39, 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 Innocean Worldwide Inc that is less than minus 40 % per year a year over ten years, using the same discount rate (10.2 %) and the same formula as our fair value.
How much growth has Innocean Worldwide Inc (214320) delivered so far?
Over the past 5 years revenue at Innocean Worldwide Inc grew +11.9 % a year. The price currently implies less than minus 40 % 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 Innocean Worldwide Inc (214320) growing?
The median revenue growth in the sector is +3.3 % a year. That is the yardstick for the growth priced into Innocean Worldwide Inc (less than minus 40 % 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 Innocean Worldwide Inc (214320)?
The free-cash-flow yield on the price is 36.12 %: that much free cash flow Innocean Worldwide Inc produces per unit of market value. When it exceeds the discount rate of our models (10.2 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Innocean Worldwide Inc (214320)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Innocean Worldwide Inc it is 50,469 KRW per share (as of Oct 2, 2026), against a price of 18,110 KRW. It is the blended result of 24 valuation models (cash flow, earnings, asset, dividend).
Is Innocean Worldwide Inc stock overvalued or undervalued in 2026?
As of Oct 2, 2026, 214320 trades below its calculated fair value: price 18,110 KRW, fair value 50,469 KRW, a gap of about +179% (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 214320?
No. The price is what the market pays today (18,110 KRW); the fair value is what the company's own numbers justify (50,469 KRW). For Innocean Worldwide Inc the two are 32,359 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Innocean Worldwide Inc worth?
The market values Innocean Worldwide Inc at about 724B KRW (market capitalisation, as of Oct 2, 2026). Per share that is 18,110 KRW; our models calculate a fair value of 50,469 KRW per share.
What do the bullish and bearish scenarios say about 214320?
Our models span a range for Innocean Worldwide Inc: cautious scenario 37,852 KRW, base 50,469 KRW, optimistic 63,087 KRW per share (as of Oct 2, 2026, price 18,110 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Innocean Worldwide Inc (214320)?
Balance-sheet figures for Innocean Worldwide Inc (as of Oct 2, 2026): return on equity 13.2%. They feed the Quality Score of 58/100, which measures business quality independently of the share price.
How far is 214320 from its 52-week high?
Innocean Worldwide Inc trades at 18,110 KRW, about 17% below its 52-week high of 21,750 KRW and 14% above the low of 15,926 KRW (as of Oct 2, 2026). Distance from the high says nothing about value: that is what the fair value of 50,469 KRW is for.
Which stocks are comparable to Innocean Worldwide Inc?
From the same area (Communication Services) we also value AppLovin Corporation, Publicis Groupe S.A, Omnicom Group, Focus Media Information Technology Co, 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 Innocean Worldwide Inc stock attractive at the current price?
The data as of Oct 2, 2026: price 18,110 KRW, calculated fair value 50,469 KRW (+179%), Quality Score 58/100, 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 214320 calculated?
We run Innocean Worldwide Inc 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 50,469 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 15.0 % above its aggregate fair value. Innocean Worldwide Inc currently trades 64 % 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 Innocean Worldwide Inc (214320)?
The closing price on Oct 2, 2026 was 18,110 KRW. Our model-based fair value is 50,469 KRW, about +179% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Innocean Worldwide Inc right now?
The price is below even our cautious bear case (37,852 KRW). The market is more pessimistic than our downside scenario. Solid quality (58/100) at a price below fair value, the discount is the argument here, not the business quality.
Key figures of Innocean Worldwide Inc
How large is the market capitalisation of Innocean Worldwide Inc (214320)?
The market capitalisation of Innocean Worldwide Inc is 724B KRW (≈ $539M). 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 Innocean Worldwide Inc (214320)?
The price-to-sales ratio of Innocean Worldwide Inc is 0.34 (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 Innocean Worldwide Inc (214320)?
The dividend yield of Innocean Worldwide Inc is 11.7%. 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 Innocean Worldwide Inc (214320)?
The net margin of Innocean Worldwide Inc is 4.3% (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 Innocean Worldwide Inc (214320)?
The return on equity (ROE) of Innocean Worldwide Inc is 13.2% (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 Innocean Worldwide Inc (214320)?
On an EBIT basis the return on assets of Innocean Worldwide Inc is 5.9% (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 Innocean Worldwide Inc (214320)?
The operating margin of Innocean Worldwide Inc is 9.2% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Innocean Worldwide Inc (214320)?
Revenue at Innocean Worldwide Inc is growing −3.9% versus a year earlier (3y avg +7.0%). 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 Innocean Worldwide Inc (214320)?
Earnings per share at Innocean Worldwide Inc are growing +64.2% versus a year earlier. How much earnings per share grew versus a year earlier.
Free · no account needed
Watch Innocean Worldwide Inc in the live analysis
One click puts Innocean Worldwide Inc 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.
