Ray Co. Ltd (228670) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of Ray Co. Ltd stock KRW 6,156, price KRW 3,990, upside +54.3%, quality 64 out of 100. Rating: strongly undervalued. Calculated from audited financials with 18 of our 26 valuation models and 37 quality factors, updated daily.
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. As of Nov 9, 2026.
How to read this chart
60‑month range 3,940 KRW – 40,400 KRW · fair‑value band 4,309 KRW – 8,003 KRW · the 3,990 KRW price screens below the 6,156 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 2 fiscal years are left out: there the valuation rested on only a fraction of the usual models. As of Nov 9, 2026.
Follow Ray Co. in your weekly email
Every Wednesday you see whether Ray 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.
RAY Co., Ltd. provides x-ray diagnostic equipment in the dental industry. The company offers RAYSACN Series, RAYios, RAYFace, RAYDENT Microscan, RIO Series, RAYDENT designer and tray, RAYSmiler, RAYDENT Studio, and RAYDENT Mill 4X and 5X, as well as consumables.
Show moreShow less
RAY Co., Ltd. was incorporated in 2004 and is headquartered in Seongnam-si, South Korea.
Stock analysis
Ray Co. Ltd (228670) currently trades at 3,990 KRW, while our model-based Fair Value estimate is 6,156 KRW, implying the stock looks roughly 35% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 8,706 KRW per share, and 14 of the 18 models we run sit above the 3,990 KRW price.
Bear case: the Asset-Based group reads lowest at 2,572 KRW, and 4 of the 18 models stay below the price. Data coverage for this calculation is medium.
Scenario range: 4,309 KRW (bear) to 8,003 KRW (bull), the price of 3,990 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 64/100 (solid quality), in the Healthcare sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Ray Co. Ltd reported revenue of 111B KRW in FY2025 versus 90.3B KRW in FY2021, a compound +5.4%/yr. Reported net income was 3.1B KRW in FY2025.
Key figures
Market cap 63.8B KRW (≈ $47.2M) Micro · P/E ratio 6.5 · P/S ratio 0.52 · EPS (TTM) 615.65 KRW · Net margin 8.1% · Return on equity 9.4% · Return on assets (EBIT) −4.0% (5-year average) · Operating margin 16.6%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 45 out of 100 (low confidence).
What moves the price
The share trades about 63% below its 52-week high and 1% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Healthcare peers we cover trades at −15% fair-value upside, at 54%, 228670 screens cheaper than that median.
Fair Value models
Bear4,309 KRWFair Value 6,156 KRWBull8,003 KRW
Price 3,990 KRW · Upside +54.3%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (527.94 KRW per share) are deliberately not added.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.Coverage ⓘCoverage = 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.40/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
+39.4%
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.
−4.8%
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.
+15.1%
Start year 2020 (pandemic)
Revenue growth 9 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.
+17.3%
’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.
−22.8%
Earnings growth per share plus dividend.
Earnings per share, growth per year−22.8%
Dividend (yield on the price)0.0%
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.−22.8% vs 2.3%, 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.8% → −9%
Pace: the 5-year rate starts in 2020 (pandemic)
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).
+7.3%
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 +5.1% 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.Medical Devices · 318 stocks
Beats the industry median on 12/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score64 · Above median
Fair Value upside+52.8% · Top 25%
Profitability
Return on equity (12 months)9.4% · Above median
Return on assets3.0% · Above median
Net margin (12 months)15.0% · Above median
Operating margin (12 months)16.6% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)24.1% · Top 25%
Balance sheet
Debt / equity0.01× · Below median
Valuation Multiplesvs Medical Devices 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 Ray Co. Ltd (228670) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of 6,156 KRW versus a price of 3,990 KRW, about +54% upside (undervalued).
What is the fair value of 228670?
Our model-based fair value for Ray Co. Ltd is 6,156 KRW (as of Nov 9, 2026), built from audited fundamentals. The current price: 3,990 KRW.
What is the quality score of 228670?
Ray Co. Ltd has a Quality Score of 64/100. 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 Ray Co. Ltd (228670)?
Our model-based price target is the fair value of 6,156 KRW (as of Nov 9, 2026) from 18 valuation models. Cautious scenario 4,309 KRW, optimistic scenario 8,003 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Ray Co. Ltd stock forecast for 2026?
Our models put fair value at 6,156 KRW, about +54% upside versus a price of 3,990 KRW (undervalued). Cautious scenario 4,309 KRW, optimistic scenario 8,003 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Ray Co. Ltd (228670)?
Ray Co. Ltd reported trailing-twelve-month revenue of about 119B KRW (latest available figure, as of Nov 9, 2026).
What growth is priced into Ray Co. Ltd (228670)?
For today's price to be fair in a discounted-cash-flow model, Ray Co. Ltd would have to grow free cash flow by +7.3 % per year for five years (discount rate 13.2 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +15.1 % per year. As of Nov 9, 2026.
What discount rate (WACC) does the fair value of 228670 use?
Our models discount Ray Co. Ltd at 13.2 %: a base by market capitalisation (micro), damped by beta 1.02, 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 Ray Co. Ltd that is +7.3 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (13.2 %) and the same formula as our fair value.
How much growth has Ray Co. Ltd (228670) delivered so far?
Over the past 5 years revenue at Ray Co. Ltd grew +15.1 % a year. The price currently implies free-cash-flow growth of +7.3 % per 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 Ray Co. Ltd (228670) growing?
The median revenue growth in the sector is +6.2 % a year. That is the yardstick for the growth priced into Ray Co. Ltd (+7.3 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Ray Co. Ltd (228670)?
The free-cash-flow yield on the price is 14.82 %: that much free cash flow Ray Co. Ltd produces per unit of market value. When it exceeds the discount rate of our models (13.2 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Ray Co. Ltd (228670)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Ray Co. Ltd it is 6,156 KRW per share (as of Nov 9, 2026), against a price of 3,990 KRW. It is the blended result of 18 valuation models in 7 families (DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Ray Co. Ltd stock overvalued or undervalued in 2026?
As of Nov 9, 2026, 228670 trades below its calculated fair value: price 3,990 KRW, fair value 6,156 KRW, a gap of about +54% (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 228670?
No. The price is what the market pays today (3,990 KRW); the fair value is what the company's own numbers justify (6,156 KRW). For Ray Co. Ltd the two are 2,166 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Ray Co. Ltd worth?
The market values Ray Co. Ltd at about 63.8B KRW (market capitalisation, as of Nov 9, 2026). Per share that is 3,990 KRW; our models calculate a fair value of 6,156 KRW per share.
What do the bullish and bearish scenarios say about 228670?
Our models span a range for Ray Co. Ltd: cautious scenario 4,309 KRW, base 6,156 KRW, optimistic 8,003 KRW per share (as of Nov 9, 2026, price 3,990 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 228670?
Ray Co. Ltd trades at a price-to-earnings ratio of 6.5 (as of Nov 9, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 6,156 KRW is built from several models across several years. Other multiples: P/B 0.8, P/S 1.0, EV/EBITDA 23.3.
How solid is the balance sheet of Ray Co. Ltd (228670)?
Balance-sheet figures for Ray Co. Ltd (as of Nov 9, 2026): return on equity 9.4%, debt of 0.01 per unit of equity. They feed the Quality Score of 64/100, which measures business quality independently of the share price.
How far is 228670 from its 52-week high?
Ray Co. Ltd trades at 3,990 KRW, about 63% below its 52-week high of 10,890 KRW and 1% above the low of 3,940 KRW (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of 6,156 KRW is for.
Which stocks are comparable to Ray Co. Ltd?
From the same area (Healthcare) we also value Abbott Laboratories,, Medtronic plc, Stryker Corporation, Boston Scientific Corporation, 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 Ray Co. Ltd stock attractive at the current price?
The data as of Nov 9, 2026: price 3,990 KRW, calculated fair value 6,156 KRW (+54%), Quality Score 64/100, from 18 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 228670 calculated?
We run Ray Co. Ltd through 18 models from 7 families: DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 6,156 KRW builds on their evidence-weighted average, 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 13.3% above its aggregate fair value. Ray Co. Ltd currently trades 35% 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 Ray Co. Ltd (228670)?
The closing price on Nov 9, 2026 was 3,990 KRW. Our model-based fair value is 6,156 KRW, about +54% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Ray Co. Ltd right now?
The price is below even our cautious bear case (4,309 KRW). The market is more pessimistic than our downside scenario. Solid quality (64/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (4,309 KRW to 8,003 KRW) leaves room in how you read the outcome.
Key figures of Ray Co. Ltd
How large is the market capitalisation of Ray Co. Ltd (228670)?
The market capitalisation of Ray Co. Ltd is 63.8B KRW (≈ $47.2M). 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 Ray Co. Ltd (228670)?
The price-to-sales ratio of Ray Co. Ltd is 0.52 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Ray Co. Ltd (228670)?
Earnings per share at Ray Co. Ltd are 615.65 KRW (price ÷ EPS = P/E 6.5). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Ray Co. Ltd (228670)?
The net margin of Ray Co. Ltd is 8.1% (last twelve months). 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 Ray Co. Ltd (228670)?
The return on equity (ROE) of Ray 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 Ray Co. Ltd (228670)?
On an EBIT basis the return on assets of Ray Co. Ltd is −4.0% (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 Ray Co. Ltd (228670)?
The operating margin of Ray Co. Ltd is 16.6% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Ray Co. Ltd (228670)?
Revenue at Ray Co. Ltd is growing +24.1% versus a year earlier (3y avg −4.8%). 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 Ray Co. Ltd (228670)?
Earnings per share at Ray Co. Ltd are growing +18.1% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Ray Co. Ltd (228670) carry?
The net debt of Ray Co. Ltd is 47.0B KRW (fiscal year 2025, ≈ 5.1 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 Ray Co. Ltd in the live analysis
One click puts Ray Co. Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Some data
Nov 9, 2026