Maeil Dairies Co. Ltd (267980) fair value: what the stock is really worth
As of Oct 28, 2026: fair value (intrinsic value) of Maeil Dairies Co. Ltd stock KRW 100,200, price KRW 33,400, upside +200.0%, quality 59 out of 100. Rating: strongly undervalued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Keep an eye on it?Free in your watchlist: 5 stocks without an account, 10 with oneYes, for free
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 Oct 28, 2026.
How to read this chart
60‑month range 31,059 KRW – 68,431 KRW · fair‑value band 68,427 KRW – 138,023 KRW · the 33,400 KRW price screens below the 100,200 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Oct 28, 2026.
Follow Maeil Dairies Co. in your weekly email
Every Wednesday you see whether Maeil Dairies 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.
Maeil Dairies Co., Ltd. manufactures, sells, and exports dairy products in Korea and internationally.
Show moreShow less
The company provides baby food, coffee, fermented milk, plant-based drinks, adult nutrition, juice, cheese, milk, organic food, dessert, home meal replacements, imported food, and special powdered milk products.
It offers its dairy products under the Maeil Milk, Sangha Farm, Absolute, Maeil Bio, Barista Rules, My Café Latte, Easily Digested Milk, Sunup, Maeil Soy Milk, Sangha Cheese, Mammameal, Almond Breeze, Florida's Natural, Inside Milk, Banana Is White, Hershey, Picnic, Ferrero Rocher, Special Powdered Milk, ARLA, Absolute, ECHIRE, AMBROSI, Mom's Absolute, KEFIR 12, Maeil Biofeel, Mom's Absolute, BARISTA RULES, Yommy Yommy, WYKE, Sangha Kitchen, Selex, Amazing Oat, LURPAK, D'ertte, and KidsBoost brand names.
The company also operates restaurants under the Paul Bassett, The Kitchen II Forno, Crystal Jade, and M's Food System names. Maeil Dairies Co., Ltd. was founded in 1969 and is headquartered in Seoul, South Korea.
Stock analysis
Maeil Dairies Co. Ltd (267980) currently trades at 33,400 KRW, while our model-based Fair Value estimate is 100,200 KRW, implying the stock looks roughly 66.7% undervalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 138,829 KRW per share, and 24 of the 26 models we run sit above the 33,400 KRW price.
Bear case: the Dividend Discount group reads lowest at 13,330 KRW, and 2 of the 26 models stay below the price. Data coverage for this calculation is low.
Scenario range: 68,427 KRW (bear) to 138,023 KRW (bull), the price of 33,400 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 59/100 (solid quality), in the Consumer Defensive sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Maeil Dairies Co. Ltd reported revenue of 1.8T KRW in FY2025 versus 1.6T KRW in FY2021, a compound +4.4%/yr. Reported net income was 56.1B KRW in FY2025, compounding −6.8%/yr from FY2021.
Key figures
Market cap 244B KRW (≈ $183M) Micro · P/E ratio 3.8 · P/S ratio 0.13 · EPS (TTM) 9,073 KRW · Dividend yield 3.9% · Net margin 3.5% · Return on equity 10.7% · Return on assets (EBIT) 7.0%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 40 out of 100 (low confidence).
What moves the price
The share trades about 15% below its 52-week high and 6% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Defensive peers we cover trades at −18% fair-value upside, at 200%, 267980 screens cheaper than that median.
Fair Value models
Bear68,427 KRWFair Value 100,200 KRWBull138,023 KRW
Price 33,400 KRW · Upside +200.0%
Capped: our models arrive at a very high value here. We deliberately show a more cautious Fair Value.
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 (6,431 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.54/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+1.8%
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.
+3.0%
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.
+4.7%
Start year 2020 (pandemic)
Revenue growth 8 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.
+9.7%
’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.
+2.5%
Earnings growth per share plus dividend.
Earnings per share, growth per year−1.4%
Dividend (yield on the price)3.9%
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.6% → 3%
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).
−3.7%
The company could shrink this much every year for the next five years and today's price would still be justified.
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 −5.7% 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.Packaged Foods · 629 stocks
Beats the industry median on 11/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score59 · Above median
Fair Value upside+200.0% · Top 25%
Profitability
Return on equity (12 months)10.7% · Above median
Return on assets5.3% · Above median
Net margin (12 months)3.5% · Below median
Operating margin (12 months)4.3% · Below median
Growth and dividend
Revenue growth (quarter YoY)4.8% · Above median
Dividend yield (12 months)3.9% · Above median
Balance sheet
Debt / equity0.16× · Above median
Valuation Multiplesvs Packaged Foods 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 Maeil Dairies Co. Ltd (267980) overvalued or undervalued?
As of Oct 28, 2026, our model estimates a fair value of 100,200 KRW versus a price of 33,400 KRW, about +200% upside (undervalued).
What is the fair value of 267980?
Our model-based fair value for Maeil Dairies Co. Ltd is 100,200 KRW (as of Oct 28, 2026), built from audited fundamentals. The current price: 33,400 KRW.
What is the quality score of 267980?
Maeil Dairies Co. Ltd has a Quality Score of 59/100. 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 Maeil Dairies Co. Ltd (267980)?
Our model-based price target is the fair value of 100,200 KRW (as of Oct 28, 2026) from 26 valuation models. Cautious scenario 68,427 KRW, optimistic scenario 138,023 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Maeil Dairies Co. Ltd stock forecast for 2026?
Our models put fair value at 100,200 KRW, about +200% upside versus a price of 33,400 KRW (undervalued). Cautious scenario 68,427 KRW, optimistic scenario 138,023 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Maeil Dairies Co. Ltd (267980)?
Maeil Dairies Co. Ltd reported trailing-twelve-month revenue of about 1.9T KRW (latest available figure, as of Oct 28, 2026).
Does Maeil Dairies Co. Ltd pay a dividend?
Maeil Dairies Co. Ltd currently shows a dividend yield of 3.89% relative to its recent price (as of Oct 28, 2026).
What growth is priced into Maeil Dairies Co. Ltd (267980)?
For today's price to be fair in a discounted-cash-flow model, Maeil Dairies Co. Ltd would have to grow free cash flow by -3.7 % per year for five years (discount rate 11.6 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +4.7 % per year. As of Oct 28, 2026.
What discount rate (WACC) does the fair value of 267980 use?
Our models discount Maeil Dairies Co. Ltd at 11.6 %: a base by market capitalisation (micro), damped by beta 0.24, 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 Maeil Dairies Co. Ltd that is -3.7 % per year a year over ten years, using the same discount rate (11.6 %) and the same formula as our fair value.
How much growth has Maeil Dairies Co. Ltd (267980) delivered so far?
Over the past 5 years revenue at Maeil Dairies Co. Ltd grew +4.7 % a year. The price currently implies -3.7 % 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 Maeil Dairies Co. Ltd (267980) growing?
The median revenue growth in the sector is +13.0 % a year. That is the yardstick for the growth priced into Maeil Dairies Co. Ltd (-3.7 % 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 Maeil Dairies Co. Ltd (267980)?
The free-cash-flow yield on the price is 10.55 %: that much free cash flow Maeil Dairies Co. Ltd produces per unit of market value. When it exceeds the discount rate of our models (11.6 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Maeil Dairies Co. Ltd (267980)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Maeil Dairies Co. Ltd it is 100,200 KRW per share (as of Oct 28, 2026), against a price of 33,400 KRW. It is the blended result of 26 valuation models (cash flow, earnings, asset, dividend).
Is Maeil Dairies Co. Ltd stock overvalued or undervalued in 2026?
As of Oct 28, 2026, 267980 trades below its calculated fair value: price 33,400 KRW, fair value 100,200 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 267980?
No. The price is what the market pays today (33,400 KRW); the fair value is what the company's own numbers justify (100,200 KRW). For Maeil Dairies Co. Ltd the two are 66,800 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Maeil Dairies Co. Ltd worth?
The market values Maeil Dairies Co. Ltd at about 244B KRW (market capitalisation, as of Oct 28, 2026). Per share that is 33,400 KRW; our models calculate a fair value of 100,200 KRW per share.
What do the bullish and bearish scenarios say about 267980?
Our models span a range for Maeil Dairies Co. Ltd: cautious scenario 68,427 KRW, base 100,200 KRW, optimistic 138,023 KRW per share (as of Oct 28, 2026, price 33,400 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 267980?
Maeil Dairies Co. Ltd trades at a price-to-earnings ratio of 3.8 (as of Oct 28, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 100,200 KRW is built from several models across several years. Other multiples: P/B 0.4, P/S 0.1, EV/EBITDA 0.7.
How solid is the balance sheet of Maeil Dairies Co. Ltd (267980)?
Balance-sheet figures for Maeil Dairies Co. Ltd (as of Oct 28, 2026): return on equity 10.7%, debt of 0.16 per unit of equity. They feed the Quality Score of 59/100, which measures business quality independently of the share price.
How far is 267980 from its 52-week high?
Maeil Dairies Co. Ltd trades at 33,400 KRW, about 15% below its 52-week high of 39,355 KRW and 6% above the low of 31,500 KRW (as of Oct 28, 2026). Distance from the high says nothing about value: that is what the fair value of 100,200 KRW is for.
Which stocks are comparable to Maeil Dairies Co. Ltd?
From the same area (Consumer Defensive) we also value Nestlé S.A, Danone S.A, Foshan Haitian Flavouring and Food Company, The Kraft Heinz Company, 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 Maeil Dairies Co. Ltd stock attractive at the current price?
The data as of Oct 28, 2026: price 33,400 KRW, calculated fair value 100,200 KRW (+200%), Quality Score 59/100, from 26 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 267980 calculated?
We run Maeil Dairies Co. Ltd through 26 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 100,200 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 13.4 % above its aggregate fair value. Maeil Dairies Co. Ltd currently trades 67 % 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 Maeil Dairies Co. Ltd (267980)?
The closing price on Oct 28, 2026 was 33,400 KRW. Our model-based fair value is 100,200 KRW, about +200% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Maeil Dairies Co. Ltd right now?
The price is below even our cautious bear case (68,427 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 (59/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (68,427 KRW to 138,023 KRW) leaves room in how you read the outcome.
Key figures of Maeil Dairies Co. Ltd
How large is the market capitalisation of Maeil Dairies Co. Ltd (267980)?
The market capitalisation of Maeil Dairies Co. Ltd is 244B KRW (≈ $183M). 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 Maeil Dairies Co. Ltd (267980)?
The price-to-sales ratio of Maeil Dairies Co. Ltd is 0.13 (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 Maeil Dairies Co. Ltd (267980)?
Earnings per share at Maeil Dairies Co. Ltd are 9,073 KRW (price ÷ EPS = P/E 3.8). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Maeil Dairies Co. Ltd (267980)?
The dividend yield of Maeil Dairies Co. Ltd is 3.9% (payout 14.3%). 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 Maeil Dairies Co. Ltd (267980)?
The net margin of Maeil Dairies Co. Ltd is 3.5% (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 Maeil Dairies Co. Ltd (267980)?
The return on equity (ROE) of Maeil Dairies Co. Ltd is 10.7% (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 Maeil Dairies Co. Ltd (267980)?
On an EBIT basis the return on assets of Maeil Dairies Co. Ltd is 7.0% (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 Maeil Dairies Co. Ltd (267980)?
The operating margin of Maeil Dairies Co. Ltd is 4.3% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Maeil Dairies Co. Ltd (267980)?
Revenue at Maeil Dairies Co. Ltd is growing +4.8% versus a year earlier (3y avg +3.0%). 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 Maeil Dairies Co. Ltd (267980)?
Earnings per share at Maeil Dairies Co. Ltd are growing +11.1% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Maeil Dairies Co. Ltd (267980) carry?
The net debt of Maeil Dairies Co. Ltd is 4.5B KRW (fiscal year 2024, ≈ 0.2 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 Maeil Dairies Co. Ltd in the live analysis
One click puts Maeil Dairies Co. Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 28,000+ stock screener.
Thin data
Oct 28, 2026