EN DE

GOLFZON Co. Ltd (215000) Fair Value & Analysis

Communication Services · KR · Market cap 234B KRW

GC GOLFZON Co. Ltd 215000 · KQ
Price34,450 KRW
Fair Value93,924 KRW
Upside+172.6%
Quality66/100
Watch GOLFZON Co. Ltd for free, get notified when fair value or trend changes. Watch for free

Strengths

Trades 173% below our fair value of 93,924 KRW
Low debt · generates free cash flow
Ranks above peers (8/10)

Risks

!Mixed Growth
!Thin margins · 4.5% net margin
!Narrow moat 43/100
!Weak on past: 7 out of 100
Mixed Growth
Thin margins · 4.5% net margin
Low debt · generates free cash flow
10.26% dividend yield
Ranks above peers (8/10)
Narrow moat 43/100
Evidence: High Range 70,443 KRW – 117,405 KRW Share as image

Fair value as of: Aug 13, 2026

From 24 valuation models · updated 7 days ago

Share price −11.7% over the past month.

A solid business, screening 173% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (70,443 KRW). The market is more pessimistic than our downside scenario.
  • Solid quality (66/100) 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)

150,451 KRW 34,450 KRW Fair Value 93,924 KRW Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range 34,450 KRW – 150,451 KRW · fair‑value band 70,443 KRW – 117,405 KRW · the 34,450 KRW price screens below the 93,924 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

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

Analysis

GOLFZON Co. Ltd (215000) currently trades at 34,450 KRW, while our model-based Fair Value estimate is 93,924 KRW, implying the stock looks roughly 172.6% undervalued today. The Quality Score stands at 66/100 (solid quality), in the Communication Services 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, GOLFZON Co. Ltd generated revenue of 465B KRW at a net margin of 4.5%. Revenue declined 13.9% year over year. It earns a return on equity of 1.9%. Fundamentals as of Aug 13, 2026

Our scenario range runs from 70,443 KRW (bear case) to 117,405 KRW (bull case); at 34,450 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 52% below its 52-week high, currently below its 200-day average. For context, the median of 10 Communication Services peers we cover trades at -25% fair-value upside, at 173%, 215000 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 152,468 KRW 249,577 KRW 417,294 KRW 80
Residual Income 58,397 KRW 60,410 KRW 61,840 KRW 76
Rev-Margin DCF 126,962 KRW 199,340 KRW 288,143 KRW 74
All 24 models by family
DCF Models
FCF DCF 151,376 KRW 250,644 KRW 420,805 KRW 38
Owner Earnings 86,884 KRW 139,210 KRW 228,905 KRW 31
5Y Revenue Exit 126,962 KRW 199,974 KRW 295,690 KRW 39
5Y EBITDA Exit 158,345 KRW 261,791 KRW 387,188 KRW 41
5Y P/E Exit 102,174 KRW 151,146 KRW 203,943 KRW 38
10Y Revenue Exit 130,552 KRW 202,110 KRW 304,394 KRW 36
10Y EBITDA Exit 154,940 KRW 247,279 KRW 379,408 KRW 37
10Y P/E Exit 117,549 KRW 166,431 KRW 229,176 KRW 35
Earnings-Based
Graham-Dodd 29,031 KRW 113,460 KRW 153,961 KRW 54
Lynch FV 27,913 KRW 39,875 KRW 51,838 KRW 50
PEG = 1.0 27,913 KRW 39,875 KRW 51,838 KRW 46
EPV 109,728 KRW 126,446 KRW 141,306 KRW 59
Multiples
P/E Multiple 70,443 KRW 93,924 KRW 117,405 KRW 63
P/S Multiple 54,433 KRW 72,578 KRW 90,722 KRW 58
P/B Multiple 54,433 KRW 72,578 KRW 90,722 KRW 55
EV/EBIT 151,073 KRW 196,432 KRW 241,791 KRW 53
EV/EBITDA 176,350 KRW 230,135 KRW 283,920 KRW 54
EV/Revenue 118,187 KRW 162,412 KRW 206,637 KRW 43
Asset-Based
NCAV (Graham) 36,627 KRW 49,081 KRW 73,255 KRW 50
Growth DCF
Growth DCF 152,468 KRW 249,577 KRW 417,294 KRW 80
Rev-Margin DCF 126,962 KRW 199,340 KRW 288,143 KRW 74
Economic Profit
Residual Income 58,397 KRW 60,410 KRW 61,840 KRW 76
ROIC Compounder 120,203 KRW 157,137 KRW 206,453 KRW 72
Growth Earnings
Growth-Adj P/E 51,308 KRW 73,298 KRW 95,287 KRW 68

Widest divergence: DCF Models (199,974 KRW) versus Earnings-Based (39,875 KRW). Highest evidence: Growth DCF (80).

Notify me when 215000 reaches fair value

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

Key figures & financial health

Revenue (TTM) 465B KRW
Revenue growth (YoY) -13.9%
Net margin 4.5%
Return on equity 1.9%
Free cash flow 63.9B KRW FY2025
Operating margin 12.3%
More key figures
Dividend yield 10.3%
EPS growth (YoY) -22.5%

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 66/100

Of which business quality 67 · Market factors (momentum, volatility) 27

Profitability 48
Margins and returns on capital today
Quality Growth 28
Are margins and returns improving?
Cashflow 71
Earnings quality: real cash, not paper profit
Fin. Strength 90
Balance sheet, leverage, solvency risk
Investment 78
Disciplined investing over empire-building
Low Volatility 84
Calm price path (market factor)
Momentum 5
Price trend over the last 3–12 months (market factor)
52W Momentum 0
Distance to the 52-week high (market factor)
Net Issuance 89
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

GOLFZON Co., Ltd. engages in the manufacture and sale of golf simulators in South Korea and internationally. It offers golf simulators, under the GOLFZON Vision name. It also provides solutions for sports bar and lounge, home and garages, restaurants, and commercial and entertainment spaces. GOLFZON Co., Ltd.

Full company description

GOLFZON Co., Ltd. engages in the manufacture and sale of golf simulators in South Korea and internationally. It offers golf simulators, under the GOLFZON Vision name. It also provides solutions for sports bar and lounge, home and garages, restaurants, and commercial and entertainment spaces. GOLFZON Co., Ltd. was founded in 2000 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

GOLFZON Co. Ltd reported revenue of 483B KRW in FY2025 versus 440B KRW in FY2021, a compound +2.4%/yr. Reported net income was 25.6B KRW in FY2025, compounding −23.9%/yr from FY2021.

Growth Quality 75/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
483B KRW
Latest YoY
−22.1%
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.
−7.8%
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.
+10.1%
Avg. growth/yr (10Y) 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.
+9.1%
Revenue +2.4%/yr
FY21 440B KRW
FY22 618B KRW
FY23 685B KRW
FY24 620B KRW
FY25 483B KRW
Net income −23.9%/yr
FY21 76.3B KRW
FY22 114B KRW
FY23 79.5B KRW
FY24 49.8B KRW
FY25 25.6B KRW

Watch 215000: 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). "GOLFZON Co. Ltd Fair Value". https://www.fairvalue-calculator.com/stock/215000

Peer Group

Electronic Gaming & Multimedia · 156 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 66 · Above median
Fair Value upside +173% · Top 25%
Return on equity (TTM) 2% · Below median
Return on assets 5% · Above median
Net margin (TTM) 5% · Above median
Operating margin (TTM) 12% · Above median
Revenue growth -14% · Bottom 25%
Dividend yield (TTM) 11.6% · Top 25%

Valuation Multiples vs Electronic Gaming & Multimedia 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.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE100 · sector 31
FUTURE0 · sector 6
PAST7 · sector 9
HEALTH100 · sector 99
DIVIDEND100 · sector 56

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

Similar stocks

10 more Electronic Gaming & Multimedia stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
NetEase, Inc 9999 HK$192.50 HK$262.75 +36%
Electronic Arts Inc EA $209.70 $76.57 -63%
Take-Two Interactive Software, Inc TTWO $243.00 $60.20 -75%
Roblox Corporation RBLX $37.67 $21.20 -44%
Zhejiang Century Huatong Group 002602 ¥13.90 ¥14.68 +6%
KRAFTON, Inc 259960 234,500 KRW 356,218 KRW +52%
Giant Network Group 002558 ¥28.57 ¥15.50 -46%
International Games System Co 3293 762.00 TWD 568.16 TWD -25%
37 Interactive Entertainment Network Technology Group 002555 ¥19.21 ¥22.29 +16%
Kingnet Network Co 002517 ¥17.36 ¥12.86 -26%

Compare GOLFZON Co. Ltd with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Communication Services stocks →

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

Discover undervalued stocks

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Evidence & backtest 34 years, survivorship-adjusted Financial calculators DCF, Graham, PEG and more

Frequently asked questions

Is GOLFZON Co. Ltd (215000) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of 93,924 KRW versus a price of 34,450 KRW, about +173% (undervalued).
What is the fair value of 215000?
Our model-based fair value for GOLFZON Co. Ltd is 93,924 KRW (as of Aug 13, 2026), built from audited fundamentals. The current price: 34,450 KRW.
What is the quality score of 215000?
GOLFZON Co. Ltd has a Quality Score of 66/100. 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 GOLFZON Co. Ltd (215000)?
GOLFZON Co. Ltd reported trailing-twelve-month revenue of about 465B KRW (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 215000?
The net profit margin of GOLFZON Co. Ltd is about 4.5%, meaning it keeps roughly 4.5% of revenue as net income. Based on the latest reported figures.
Does GOLFZON Co. Ltd pay a dividend?
GOLFZON Co. Ltd currently shows a dividend yield of about 9.25% relative to its recent price (as of Aug 13, 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 GOLFZON Co. Ltd 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.