Incross Co. Ltd (216050) fair value: what the stock is really worth
As of Sep 23, 2026: fair value of Incross Co. Ltd KRW 14,805, price KRW 4,935, upside +200.0%, quality 67 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Incross Co. Ltd 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
Incross Co., Ltd. engages in mobile advertising business in South Korea. The company operates digital advertisement platforms. It also operates T deal, a trading platform for telecom users. In addition, the company offers Dawin, a video and mobile display ad network and ASUM, big data advertising platform.
Show more
Incross Co., Ltd. engages in mobile advertising business in South Korea. The company operates digital advertisement platforms. It also operates T deal, a trading platform for telecom users. In addition, the company offers Dawin, a video and mobile display ad network and ASUM, big data advertising platform. Further, it provides i-CAST, an advertising analytics solution for report making; Ad Bridge, a mobile advertising solution; and i-Reach Board, a video ad prediction solution. Additionally, the company offers Incross Campaign Manager, an advertising data integration management solution, as well as provides digital marketing solutions. Furthermore, it is involved in software development and application software businesses; and engages in managing services for ONE store. Incross Co., Ltd. was founded in 2007 and is based in Seoul, South Korea.
Stock analysis
Incross Co. Ltd (216050) currently trades at 4,935 KRW, while our model-based Fair Value estimate is 14,805 KRW, implying the stock looks roughly 66.7% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 25,280 KRW per share, and 22 of the 23 models we run sit above the 4,935 KRW price.
Bear case: the Asset-Based group reads lowest at 7,216 KRW, and 1 of the 23 models stay below the price. Evidence for this calculation is low.
Scenario range: 11,587 KRW (bear) to 19,247 KRW (bull), the price of 4,935 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 67/100 (solid quality), in the Communication Services sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Incross Co. Ltd reported revenue of 50.5B KRW in FY2025 versus 51.8B KRW in FY2021, a compound −0.6%/yr. Reported net income was 12.0B KRW in FY2025, compounding −13.2%/yr from FY2021.
Key figures
Market cap 59.6B KRW (≈ $43.8M) · P/S ratio 1.12 · Dividend yield 6.0% · Net margin 23.7% · Return on equity 9.4% · Return on assets (EBIT) 6.2% · Operating margin 14.7% · Revenue (TTM) 50.8B KRW.
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 32% below its 52-week high and 8% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Communication Services peers we cover trades at 20% fair-value upside, at 200%, 216050 screens cheaper than that median.
Fair Value models
Bear 11,587 KRWFair Value 14,805 KRWBull 19,247 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.74/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+3.4%
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.
−1.8%
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.
+5.1%
Start year 2020 (pandemic). Over 10 years: +6.7% a year
Revenue growth 10 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.
+6.7%
’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.
+5.4%
Earnings growth per share plus dividend.
Earnings per share, growth per year−0.6%
Dividend (yield on the price)6.0%
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.−1% vs 7%, 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.37% → 23%
Start year 2020 (pandemic)
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.
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 · 198 stocks
Beats the industry median on 9/9 measures
Overall it ranks above its industry peers.
Valuation
Quality Score67 · Top 25%
Fair Value upside+200% · Top 25%
Profitability
Return on equity (TTM)9% · Top 25%
Return on assets3% · Above median
Net margin (TTM)23% · Top 25%
Operating margin (TTM)15% · Top 25%
Growth and dividend
Revenue growth3% · Above median
Dividend yield (TTM)6.0% · Top 25%
Valuation Multiplesvs Advertising Agencies 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.
Is Incross Co. Ltd (216050) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 14,805 KRW versus a price of 4,935 KRW, about +200% upside (undervalued).
What is the fair value of 216050?
Our model-based fair value for Incross Co. Ltd is 14,805 KRW (as of Sep 24, 2026), built from audited fundamentals. The current price: 4,935 KRW.
What is the quality score of 216050?
Incross Co. Ltd has a Quality Score of 67/100. 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 Incross Co. Ltd (216050)?
Our model-based price target is the fair value of 14,805 KRW (as of Sep 24, 2026) from 23 valuation models. Cautious scenario 11,587 KRW, optimistic scenario 19,247 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Incross Co. Ltd stock forecast for 2026?
Our models put fair value at 14,805 KRW, about +200% upside versus a price of 4,935 KRW (undervalued). Cautious scenario 11,587 KRW, optimistic scenario 19,247 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Incross Co. Ltd (216050)?
Incross Co. Ltd reported trailing-twelve-month revenue of about 50.8B KRW (latest available figure, as of Sep 24, 2026).
Does Incross Co. Ltd pay a dividend?
Incross Co. Ltd currently shows a dividend yield of about 6.04% relative to its recent price (as of Sep 24, 2026).
What growth is priced into Incross Co. Ltd (216050)?
For today's price to be fair in a discounted-cash-flow model, Incross Co. Ltd would have to grow free cash flow by less than minus 40 % 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 +5.1 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of 216050 use?
Our models discount Incross Co. Ltd at 8.9 %: a base by market capitalisation (nano), damped by beta 0.26, 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 Incross Co. Ltd that is less than minus 40 % 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 Incross Co. Ltd (216050) delivered so far?
Over the past 5 years revenue at Incross Co. Ltd grew +5.1 % 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 Incross Co. Ltd (216050) growing?
The median revenue growth in the sector is +1.6 % a year. That is the yardstick for the growth priced into Incross Co. Ltd (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 Incross Co. Ltd (216050)?
The free-cash-flow yield on the price is 43.10 %: that much free cash flow Incross Co. Ltd 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 Incross Co. Ltd (216050)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Incross Co. Ltd it is 14,805 KRW per share (as of Sep 24, 2026), against a price of 4,935 KRW. It is the blended result of 23 valuation models (cash flow, earnings, asset, dividend).
Is Incross Co. Ltd stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 216050 trades below its calculated fair value: price 4,935 KRW, fair value 14,805 KRW, a gap of about +200% (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 216050?
No. The price is what the market pays today (4,935 KRW); the fair value is what the company's own numbers justify (14,805 KRW). For Incross Co. Ltd the two are 9,870 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Incross Co. Ltd worth?
The market values Incross Co. Ltd at about 59.6B KRW (market capitalisation, as of Sep 24, 2026). Per share that is 4,935 KRW; our models calculate a fair value of 14,805 KRW per share.
What do the bullish and bearish scenarios say about 216050?
Our models span a range for Incross Co. Ltd: cautious scenario 11,587 KRW, base 14,805 KRW, optimistic 19,247 KRW per share (as of Sep 24, 2026, price 4,935 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Incross Co. Ltd (216050)?
Balance-sheet figures for Incross Co. Ltd (as of Sep 24, 2026): return on equity 9.4%. They feed the Quality Score of 67/100, which measures business quality independently of the share price.
How far is 216050 from its 52-week high?
Incross Co. Ltd trades at 4,935 KRW, about 32% below its 52-week high of 7,277 KRW and 8% above the low of 4,575 KRW (as of Sep 23, 2026). Distance from the high says nothing about value: that is what the fair value of 14,805 KRW is for.
Which stocks are comparable to Incross Co. Ltd?
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 Incross Co. Ltd stock attractive at the current price?
The data as of Sep 24, 2026: price 4,935 KRW, calculated fair value 14,805 KRW (+200%), Quality Score 67/100, from 23 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 216050 calculated?
We run Incross Co. Ltd through 23 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 14,805 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 14.0 % above its aggregate fair value. Incross Co. Ltd currently trades 200 % 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 Incross Co. Ltd (216050)?
The closing price on Sep 23, 2026 was 4,935 KRW. Our model-based fair value is 14,805 KRW, about +200% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Incross Co. Ltd right now?
The price is below even our cautious bear case (11,587 KRW). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid quality (67/100) at a price below fair value, the discount is the argument here, not the business quality.
Key figures of Incross Co. Ltd
How large is the market capitalisation of Incross Co. Ltd (216050)?
The market capitalisation of Incross Co. Ltd is 59.6B KRW (≈ $43.8M). 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 Incross Co. Ltd (216050)?
The price-to-sales ratio of Incross Co. Ltd is 1.12 (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 Incross Co. Ltd (216050)?
The dividend yield of Incross Co. Ltd is 6.0%. 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 Incross Co. Ltd (216050)?
The net margin of Incross Co. Ltd is 23.7% (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 Incross Co. Ltd (216050)?
The return on equity (ROE) of Incross Co. Ltd is 9.4% (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 Incross Co. Ltd (216050)?
On an EBIT basis the return on assets of Incross Co. Ltd is 6.2% (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 Incross Co. Ltd (216050)?
The operating margin of Incross Co. Ltd is 14.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Incross Co. Ltd (216050)?
Revenue at Incross Co. Ltd is growing +2.8% versus a year earlier (3y avg −1.8%). 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 Incross Co. Ltd (216050)?
Earnings per share at Incross Co. Ltd are growing −14.0% versus a year earlier. How much earnings per share grew versus a year earlier.
Free · no account needed
Watch Incross Co. Ltd in the live analysis
One click puts Incross Co. Ltd 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.
