EN DE

Namu Tech Co (242040) Fair Value & Analysis

Technology · KR · Market cap 133B KRW

NT Namu Tech Co 242040 · KQ
Price3,855 KRW
Fair Value1,088 KRW
Upside-71.8%
Quality60/100
Watch Namu Tech Co for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Loss-making · -1.1% net margin
Low debt · generates free cash flow
Trails peers (3/9)
Narrow moat 22/100
Evidence: Medium Range 850.16 KRW – 1,381 KRW Share as image

Fair value as of: Jul 22, 2026

From 15 valuation models · updated 19 days ago

Share price −12.8% over the past month.

A solid business, but screening 72% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (1,381 KRW). The favourable scenario is already priced in.
  • Solid but not exceptional quality (60/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

8,780 KRW 1,294 KRW Fair Value 1,088 KRW Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 22, 2026.

How to read this chart

60‑month range 1,294 KRW – 8,780 KRW · fair‑value band 850.16 KRW – 1,381 KRW · the 3,855 KRW price screens above the 1,088 KRW fair value. Dashed = 300-day average. As of Jul 22, 2026.

Full chart & analysis →

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

Analysis

Namu Tech Co (242040) currently trades at 3,855 KRW, while our model-based Fair Value estimate is 1,088 KRW, implying the stock looks roughly 71.8% overvalued today. The Quality Score stands at 60/100 (solid quality), in the Technology sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: medium).

Over the trailing twelve months, Namu Tech Co generated revenue of 122B KRW at a net margin of -1.1%. Revenue grew 117.2% year over year. It earns a return on equity of 0.6%. Net debt stands at 3.0B KRW. Fundamentals as of Jul 22, 2026

Our scenario range runs from 850.16 KRW (bear case) to 1,381 KRW (bull case); at 3,855 KRW, the current price sits above 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 65% below its 52-week high and 195% above its 52-week low, currently above its 200-day average. For context, the median of 10 Technology peers we cover trades at -25% fair-value upside, at -72%, 242040 screens richer 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 2,993 KRW 3,955 KRW 5,304 KRW 80
Rev-Margin DCF 1,659 KRW 2,034 KRW 2,460 KRW 74
ROIC Compounder 934.77 KRW 1,034 KRW 1,155 KRW 72
All 15 models by family
DCF Models
FCF DCF 2,907 KRW 3,917 KRW 5,399 KRW 38
5Y Revenue Exit 1,659 KRW 1,985 KRW 2,373 KRW 39
5Y EBITDA Exit 1,991 KRW 2,563 KRW 3,199 KRW 41
10Y Revenue Exit 2,094 KRW 2,462 KRW 2,861 KRW 36
10Y EBITDA Exit 2,316 KRW 2,848 KRW 3,446 KRW 37
Earnings-Based
EPV 934.77 KRW 1,028 KRW 1,110 KRW 59
Dividend Discount
Gordon GGM 23.10 KRW 33.54 KRW 44.39 KRW 70
DDM Multi-Stage 23.10 KRW 32.63 KRW 43.63 KRW 61
Multiples
EV/EBIT 1,256 KRW 1,550 KRW 1,843 KRW 53
EV/EBITDA 1,617 KRW 2,031 KRW 2,445 KRW 54
EV/Revenue 969.25 KRW 1,224 KRW 1,478 KRW 43
Asset-Based
NCAV (Graham) 501.95 KRW 672.61 KRW 1,004 KRW 50
Growth DCF
Growth DCF 2,993 KRW 3,955 KRW 5,304 KRW 80
Rev-Margin DCF 1,659 KRW 2,034 KRW 2,460 KRW 74
Economic Profit
ROIC Compounder 934.77 KRW 1,034 KRW 1,155 KRW 72

Widest divergence: DCF Models (2,563 KRW) versus Dividend Discount (32.63 KRW). Highest evidence: Growth DCF (80).

Notify me when 242040 reaches fair value

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

Key figures & financial health

Revenue (TTM) 122B KRW
Revenue growth (YoY) +117%
Net margin -1.1%
Return on equity 0.6%
Free cash flow 8.4B KRW FY2025
Operating margin 1.1%
More key figures
EPS growth (YoY) -67.1%
Net debt 3.0B KRW FY2025

Figures from reported company fundamentals · as of Jul 22, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 60/100

Of which business quality 59 · Market factors (momentum, volatility) 49

Profitability 24
Margins and returns on capital today
Quality Growth 68
Are margins and returns improving?
Cashflow 56
Earnings quality: real cash, not paper profit
Fin. Strength 54
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 0
Calm price path (market factor)
Momentum 74
Price trend over the last 3–12 months (market factor)
52W Momentum 63
Distance to the 52-week high (market factor)
Net Issuance 79
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

Namu Tech Co.,Ltd. engages in the provision of consulting, construction, and maintenance services for IT infrastructure and cloud computing environment in high-tech, manufacturing, telecommunications, finance, public sector, and service industries.

Full company description

Namu Tech Co.,Ltd. engages in the provision of consulting, construction, and maintenance services for IT infrastructure and cloud computing environment in high-tech, manufacturing, telecommunications, finance, public sector, and service industries. The company offers Cocktail Cloud, a cloud service deployment and management platform; SPERO, a cloud service management and orchestration platform; NCC, a virtual desktop infrastructure (VDI) management solution; Citrix, a desktop as a service (DaaS) and VDI solution; and Netscaler, a unified platform that guarantees application delivery across ADC formats. It also provides eBrother Big Data Platform (eBP) solution that utilizes the Hadoop platform to build and manage data lakes; eBrother Flow Management(eFM), that leverage Apache NiFi to handle real-time streaming, unstructured data processing, Open API, and integrated data requirements; and eBrother Data Service Platform (eDSP), a case-based Big Data and AI portal that offers functionalities for meta management, as well as support for integrating customer-owned meta platforms. In addition, the company offers NetMiner365, a cloud-based online service (SaaS) platform for graph data science; Martinie, an AI/machine learning solution that offers support for ML operations; and Torymeta, a virtual environment solution. Further, it provides ToryNFT, a blockchain platform that offers blockchain-integrated services; and CCmediaService, a platform that offers blockchain integration services. Additionally, the company offers Dell technologies infrastructure for optimizing IT infrastructure; Nutanix, a hyper-converged infrastructure platform; and Mano, a cloud computing and storage solution. Namu Tech Co.,Ltd. was founded in 2001 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

Namu Tech Co reported revenue of 102B KRW in FY2025 versus 94.5B KRW in FY2021, a compound +2.0%/yr. Reported net income was −2.8B KRW in FY2025.

Growth Quality 24/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
102B KRW
Latest YoY
+11.9%
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.
−1.3%
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.
+0.4%
Avg. growth/yr (7Y) 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.
+6.5%
Revenue +2.0%/yr
FY21 94.5B KRW
FY22 106B KRW
FY23 90.6B KRW
FY24 91.4B KRW
FY25 102B KRW
Net income
FY21 −658M KRW
FY22 337M KRW
FY23 −3.2B KRW
FY24 −5.3B KRW
FY25 −2.8B KRW

242040 screens 72% overvalued. Compare with International Business Machines Corporation →

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). "Namu Tech Co Fair Value". https://www.fairvalue-calculator.com/stock/242040

Peer Group

Information Technology Services · 476 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 60 · Above median
Fair Value upside −72% · Bottom 25%
Return on equity (TTM) 1% · Below median
Return on assets 2% · Below median
Net margin (TTM) -1% · Bottom 25%
Operating margin (TTM) 1% · Below median
Revenue growth 117% · Top 25%
Debt / equity 0.18× · Higher than median

Valuation Multiples vs Information Technology Services 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.

VALUE 0 · sector 21
FUTURE 100 · sector 30
PAST 2 · sector 36
HEALTH 91 · sector 97
DIVIDEND 0 · sector 37

VALUE 0: the price sits above our fair-value range.

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

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Information Technology Services stocks, each showing price versus our Fair Value estimate (as of Jul 22, 2026).

Stock Price Fair Value vs Fair Value
International Business Machines Corporation IBM $235.92 $143.90 -39%
Accenture plc ACNN 2,460 MXN 250.95 MXN -90%
Infosys Limited INFY ₹1,156 ₹1,457 +26%
HCL Technologies Limited HCLTECH ₹1,204 ₹1,230 +2%
Wipro Limited WIPRO ₹178.43 ₹226.81 +27%
Tech Mahindra Limited TECHM ₹1,455 ₹1,086 -25%
Samsung SDS Co 018260 199,300 KRW 196,390 KRW -1%
Persistent Systems Limited PERSISTENT ₹5,059 ₹2,364 -53%
Hyundai Autoever Corporation 307950 393,000 KRW 133,088 KRW -66%
Coforge Limited COFORGE ₹1,541 ₹702.84 -54%

Compare Namu Tech Co with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Technology stocks →

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

Frequently asked questions

Is Namu Tech Co (242040) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of 1,088 KRW versus a price of 3,855 KRW, about −72% (overvalued).
What is the fair value of 242040?
Our model-based fair value for Namu Tech Co is 1,088 KRW (as of Jul 22, 2026), built from audited fundamentals. The current price is 3,855 KRW.
What is the quality score of 242040?
Namu Tech Co has a Quality Score of 60/100. 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 Namu Tech Co (242040)?
Namu Tech Co reported trailing-twelve-month revenue of about 122B KRW (latest available figure, as of Jul 22, 2026).
What is the net profit margin of 242040?
The net profit margin of Namu Tech Co is about -1.1%, meaning it is currently running at a net loss. Based on the latest reported figures.

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 Namu Tech Co 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.