Korea Mcnulty Co Ltd (222980) fair value: what the stock is really worth
As of Sep 23, 2026: fair value of Korea Mcnulty Co Ltd KRW 6,420, price KRW 2,140, upside +200.0%, quality 58 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Korea Mcnulty 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
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 1,685 KRW – 12,173 KRW · fair‑value band 3,880 KRW – 9,860 KRW · the 2,140 KRW price screens below the 6,420 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 24, 2026.
Follow Korea Mcnulty Co in your weekly email
Every Wednesday you see whether Korea Mcnulty Co 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.
Mcnulty Korea Co., Ltd. produces and sells coffee beans in South Korea. The company offers whole bean/ground coffee beans, hand-drip coffee, instant coffee, and fresh and brewed coffee; and health functional food products.
Show more
Mcnulty Korea Co., Ltd. produces and sells coffee beans in South Korea. The company offers whole bean/ground coffee beans, hand-drip coffee, instant coffee, and fresh and brewed coffee; and health functional food products. It also develops, produces, and sell pharmaceutical products for anti-allergic complex; and operates roastery café, as well as provides related training services. It offers its products under Coffee with Happiness, Mcnulty, iBrew, Origin, and ALE JANDRO brand name. Mcnulty Korea Co., Ltd. was founded in 1895 and is headquartered in Cheonan-si, South Korea.
Stock analysis
Korea Mcnulty Co Ltd (222980) currently trades at 2,140 KRW, while our model-based Fair Value estimate is 6,420 KRW, implying the stock looks roughly 66.7% undervalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of 8,984 KRW per share, and 10 of the 11 models we run sit above the 2,140 KRW price.
Bear case: the Asset-Based group reads lowest at 2,068 KRW, and 1 of the 11 models stay below the price. Evidence for this calculation is low.
Scenario range: 3,880 KRW (bear) to 9,860 KRW (bull), the price of 2,140 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 Consumer Defensive sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Korea Mcnulty Co Ltd reported revenue of 96.3B KRW in FY2025 versus 53.4B KRW in FY2021, a compound +15.9%/yr. Reported net income was −1.3B KRW in FY2025.
Key figures
Market cap 22.8B KRW (≈ $16.8M) · P/S ratio 0.24 · Net margin −1.3% · Return on equity −1.6% · Return on assets (EBIT) −0.9% · Operating margin 0.3% · Revenue (TTM) 95.3B KRW · Revenue growth (YoY) −4.3%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 38 out of 100 (medium confidence).
What moves the price
The share trades about 42% below its 52-week high and 27% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Defensive peers we cover trades at 10% fair-value upside, at 200%, 222980 screens cheaper than that median.
Fair Value models
Bear 3,880 KRWFair Value 6,420 KRWBull 9,860 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.62/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+8.4%
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.
+11.1%
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.
+14.4%
Start year 2020 (pandemic). Over 10 years: +13.5% 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.
+13.5%
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
Profit margin (trend) ⓘ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.
7.5% (2020) → −1.0% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
Growth Forecast
Little optimism in the price
The price assumes less 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).
−7.4%
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 −9.3% 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.Farm Products · 296 stocks
Beats the industry median on 4/8 measures
A mixed picture versus its industry peers.
Valuation
Quality Score58 · Above median
Fair Value upside+200% · Top 25%
Profitability
Return on assets−1% · Bottom 25%
Net margin (TTM)0% · Below median
Operating margin (TTM)0% · Below median
Growth and dividend
Revenue growth−4% · Below median
Balance sheet
Debt / equity0.02× · Lowest 25%
Valuation Multiplesvs Farm Products 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). "Korea Mcnulty Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/222980
Frequently asked questions
Is Korea Mcnulty Co Ltd (222980) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 6,420 KRW versus a price of 2,140 KRW, about +200% upside (undervalued).
What is the fair value of 222980?
Our model-based fair value for Korea Mcnulty Co Ltd is 6,420 KRW (as of Sep 24, 2026), built from audited fundamentals. The current price: 2,140 KRW.
What is the quality score of 222980?
Korea Mcnulty Co Ltd 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 Korea Mcnulty Co Ltd (222980)?
Our model-based price target is the fair value of 6,420 KRW (as of Sep 24, 2026) from 11 valuation models. Cautious scenario 3,880 KRW, optimistic scenario 9,860 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Korea Mcnulty Co Ltd stock forecast for 2026?
Our models put fair value at 6,420 KRW, about +200% upside versus a price of 2,140 KRW (undervalued). Cautious scenario 3,880 KRW, optimistic scenario 9,860 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Korea Mcnulty Co Ltd (222980)?
Korea Mcnulty Co Ltd reported trailing-twelve-month revenue of about 95.3B KRW (latest available figure, as of Sep 24, 2026).
What growth is priced into Korea Mcnulty Co Ltd (222980)?
For today's price to be fair in a discounted-cash-flow model, Korea Mcnulty Co Ltd would have to grow free cash flow by -7.4 % 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 +14.4 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of 222980 use?
Our models discount Korea Mcnulty Co Ltd at 8.9 %: a base by market capitalisation (nano), damped by beta 0.34, 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 Korea Mcnulty Co Ltd that is -7.4 % 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 Korea Mcnulty Co Ltd (222980) delivered so far?
Over the past 5 years revenue at Korea Mcnulty Co Ltd grew +14.4 % a year. The price currently implies -7.4 % 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 Korea Mcnulty Co Ltd (222980) growing?
The median revenue growth in the sector is +2.9 % a year. That is the yardstick for the growth priced into Korea Mcnulty Co Ltd (-7.4 % 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 Korea Mcnulty Co Ltd (222980)?
The free-cash-flow yield on the price is 21.34 %: that much free cash flow Korea Mcnulty 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 Korea Mcnulty Co Ltd (222980)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Korea Mcnulty Co Ltd it is 6,420 KRW per share (as of Sep 24, 2026), against a price of 2,140 KRW. It is the blended result of 11 valuation models (cash flow, earnings, asset, dividend).
Is Korea Mcnulty Co Ltd stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 222980 trades below its calculated fair value: price 2,140 KRW, fair value 6,420 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 222980?
No. The price is what the market pays today (2,140 KRW); the fair value is what the company's own numbers justify (6,420 KRW). For Korea Mcnulty Co Ltd the two are 4,280 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Korea Mcnulty Co Ltd worth?
The market values Korea Mcnulty Co Ltd at about 22.8B KRW (market capitalisation, as of Sep 24, 2026). Per share that is 2,140 KRW; our models calculate a fair value of 6,420 KRW per share.
What do the bullish and bearish scenarios say about 222980?
Our models span a range for Korea Mcnulty Co Ltd: cautious scenario 3,880 KRW, base 6,420 KRW, optimistic 9,860 KRW per share (as of Sep 24, 2026, price 2,140 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Korea Mcnulty Co Ltd (222980)?
Balance-sheet figures for Korea Mcnulty Co Ltd (as of Sep 24, 2026): return on equity −1.6%, debt of 0.02 per unit of equity. They feed the Quality Score of 58/100, which measures business quality independently of the share price.
How far is 222980 from its 52-week high?
Korea Mcnulty Co Ltd trades at 2,140 KRW, about 42% below its 52-week high of 3,710 KRW and 27% above the low of 1,685 KRW (as of Sep 23, 2026). Distance from the high says nothing about value: that is what the fair value of 6,420 KRW is for.
Which stocks are comparable to Korea Mcnulty Co Ltd?
From the same area (Consumer Defensive) we also value Archer-Daniels-Midland Company, Muyuan Foods Group, Bunge Global SA, Tyson Foods, 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 Korea Mcnulty Co Ltd stock attractive at the current price?
The data as of Sep 24, 2026: price 2,140 KRW, calculated fair value 6,420 KRW (+200%), Quality Score 58/100, from 11 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 222980 calculated?
We run Korea Mcnulty Co Ltd through 11 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 6,420 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. Korea Mcnulty 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 Korea Mcnulty Co Ltd (222980)?
The closing price on Sep 23, 2026 was 2,140 KRW. Our model-based fair value is 6,420 KRW, about +200% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Korea Mcnulty Co Ltd right now?
The price is below even our cautious bear case (3,880 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 (58/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (3,880 KRW to 9,860 KRW) leaves room in how you read the outcome.
Key figures of Korea Mcnulty Co Ltd
How large is the market capitalisation of Korea Mcnulty Co Ltd (222980)?
The market capitalisation of Korea Mcnulty Co Ltd is 22.8B KRW (≈ $16.8M). 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 Korea Mcnulty Co Ltd (222980)?
The price-to-sales ratio of Korea Mcnulty Co Ltd is 0.24 (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 Korea Mcnulty Co Ltd (222980)?
The net margin of Korea Mcnulty Co Ltd is −1.3% (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 Korea Mcnulty Co Ltd (222980)?
The return on equity (ROE) of Korea Mcnulty Co Ltd is −1.6% (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 Korea Mcnulty Co Ltd (222980)?
On an EBIT basis the return on assets of Korea Mcnulty Co Ltd is −0.9% (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 Korea Mcnulty Co Ltd (222980)?
The operating margin of Korea Mcnulty Co Ltd is 0.3% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Korea Mcnulty Co Ltd (222980)?
Revenue at Korea Mcnulty Co Ltd is growing −4.3% versus a year earlier (3y avg +11.1%). 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 Korea Mcnulty Co Ltd (222980)?
Earnings per share at Korea Mcnulty Co Ltd are growing −76.6% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Korea Mcnulty Co Ltd (222980) carry?
The net debt of Korea Mcnulty Co Ltd is 30.3B KRW (fiscal year 2025, ≈ 6.2 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Korea Mcnulty Co Ltd in the live analysis
One click puts Korea Mcnulty 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.
