I-Scream Edu Co.Ltd (289010) fair value: what the stock is really worth
As of Oct 2, 2026: fair value of I-Scream Edu Co.Ltd KRW 1,888, price KRW 680, upside +177.6%, quality 55 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
I-Scream Edu Co.,Ltd. engages in the provision of digital education services in South Korea. The company offers Ice Cream Home Run, an elementary school home-learning service. It also develops digital education content and learning analysis software. The company was founded in 2002 and is headquartered in Seoul, South Korea.
Stock analysis
I-Scream Edu Co.Ltd (289010) currently trades at 680.00 KRW, while our model-based Fair Value estimate is 1,888 KRW, implying the stock looks roughly 64.0% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 6,617 KRW per share, and 14 of the 14 models we run sit above the 680.00 KRW price.
Bear case: the Earnings-Based group reads lowest at 1,820 KRW, and 0 of the 14 models stay below the price. Evidence for this calculation is low.
Scenario range: 1,740 KRW (bear) to 2,017 KRW (bull), the price of 680.00 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 55/100 (solid quality), in the Consumer Defensive sector.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
I-Scream Edu Co.Ltd reported revenue of 91.6B KRW in FY2025 versus 129B KRW in FY2021, a compound −8.1%/yr. Reported net income was −1.1B KRW in FY2025.
Key figures
Market cap 9.3B KRW (≈ $6.9M) · P/S ratio 0.10 · Net margin −1.2% · Return on equity −11.5% · Return on assets (EBIT) −7.2% · Operating margin 4.8% · Revenue (TTM) 95.2B KRW · Revenue growth (YoY) −24.8%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 42 out of 100 (medium confidence).
What moves the price
The share trades about 67% below its 52-week high and at its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Defensive peers we cover trades at 26% fair-value upside, at 178%, 289010 screens cheaper than that median.
Fair Value models
Bear 1,740 KRWFair Value 1,888 KRWBull 2,017 KRW
Price 680.00 KRW · Upside +177.6%
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. 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.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.23/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−14.9%
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.
−11.9%
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.
−4.5%
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.
+2.4%
’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.
−3.1% (2020) → 1.5% (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
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.Education & Training Services · 120 stocks
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). "I-Scream Edu Co.Ltd Fair Value". https://www.fairvalue-calculator.com/stock/289010
Frequently asked questions
Is I-Scream Edu Co.Ltd (289010) overvalued or undervalued?
As of Oct 3, 2026, our model estimates a fair value of 1,888 KRW versus a price of 680.00 KRW, about +178% upside (undervalued).
What is the fair value of 289010?
Our model-based fair value for I-Scream Edu Co.Ltd is 1,888 KRW (as of Oct 3, 2026), built from audited fundamentals. The current price: 680.00 KRW.
What is the quality score of 289010?
I-Scream Edu Co.Ltd has a Quality Score of 55/100. 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 I-Scream Edu Co.Ltd (289010)?
Our model-based price target is the fair value of 1,888 KRW (as of Oct 3, 2026) from 14 valuation models. Cautious scenario 1,740 KRW, optimistic scenario 2,017 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the I-Scream Edu Co.Ltd stock forecast for 2026?
Our models put fair value at 1,888 KRW, about +178% upside versus a price of 680.00 KRW (undervalued). Cautious scenario 1,740 KRW, optimistic scenario 2,017 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of I-Scream Edu Co.Ltd (289010)?
I-Scream Edu Co.Ltd reported trailing-twelve-month revenue of about 95.2B KRW (latest available figure, as of Oct 3, 2026).
What is the intrinsic value of I-Scream Edu Co.Ltd (289010)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For I-Scream Edu Co.Ltd it is 1,888 KRW per share (as of Oct 3, 2026), against a price of 680.00 KRW. It is the blended result of 14 valuation models (cash flow, earnings, asset, dividend).
Is I-Scream Edu Co.Ltd stock overvalued or undervalued in 2026?
As of Oct 3, 2026, 289010 trades below its calculated fair value: price 680.00 KRW, fair value 1,888 KRW, a gap of about +178% (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 289010?
No. The price is what the market pays today (680.00 KRW); the fair value is what the company's own numbers justify (1,888 KRW). For I-Scream Edu Co.Ltd the two are 1,208 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is I-Scream Edu Co.Ltd worth?
The market values I-Scream Edu Co.Ltd at about 9.3B KRW (market capitalisation, as of Oct 3, 2026). Per share that is 680.00 KRW; our models calculate a fair value of 1,888 KRW per share.
What do the bullish and bearish scenarios say about 289010?
Our models span a range for I-Scream Edu Co.Ltd: cautious scenario 1,740 KRW, base 1,888 KRW, optimistic 2,017 KRW per share (as of Oct 3, 2026, price 680.00 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of I-Scream Edu Co.Ltd (289010)?
Balance-sheet figures for I-Scream Edu Co.Ltd (as of Oct 3, 2026): return on equity −11.5%. They feed the Quality Score of 55/100, which measures business quality independently of the share price.
How far is 289010 from its 52-week high?
I-Scream Edu Co.Ltd trades at 680.00 KRW, about 67% below its 52-week high of 2,030 KRW and at the low of 680.00 KRW (as of Oct 2, 2026). Distance from the high says nothing about value: that is what the fair value of 1,888 KRW is for.
Which stocks are comparable to I-Scream Edu Co.Ltd?
From the same area (Consumer Defensive) we also value New Oriental Education & Technology Group, TAL Education Group, Laureate Education, Inc, Covista 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 I-Scream Edu Co.Ltd stock attractive at the current price?
The data as of Oct 3, 2026: price 680.00 KRW, calculated fair value 1,888 KRW (+178%), Quality Score 55/100, from 14 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 289010 calculated?
We run I-Scream Edu Co.Ltd through 14 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 1,888 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 15.0 % above its aggregate fair value. I-Scream Edu Co.Ltd currently trades 64 % 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 I-Scream Edu Co.Ltd (289010)?
The closing price on Oct 2, 2026 was 680.00 KRW. Our model-based fair value is 1,888 KRW, about +178% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with I-Scream Edu Co.Ltd right now?
The price is below even our cautious bear case (1,740 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 (55/100) at a price below fair value, the discount is the argument here, not the business quality.
Key figures of I-Scream Edu Co.Ltd
How large is the market capitalisation of I-Scream Edu Co.Ltd (289010)?
The market capitalisation of I-Scream Edu Co.Ltd is 9.3B KRW (≈ $6.9M). 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 I-Scream Edu Co.Ltd (289010)?
The price-to-sales ratio of I-Scream Edu Co.Ltd is 0.10 (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 I-Scream Edu Co.Ltd (289010)?
The net margin of I-Scream Edu Co.Ltd is −1.2% (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 I-Scream Edu Co.Ltd (289010)?
The return on equity (ROE) of I-Scream Edu Co.Ltd is −11.5% (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 I-Scream Edu Co.Ltd (289010)?
On an EBIT basis the return on assets of I-Scream Edu Co.Ltd is −7.2% (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 I-Scream Edu Co.Ltd (289010)?
The operating margin of I-Scream Edu Co.Ltd is 4.8% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at I-Scream Edu Co.Ltd (289010)?
Revenue at I-Scream Edu Co.Ltd is growing −24.8% versus a year earlier (3y avg −11.9%). 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 I-Scream Edu Co.Ltd (289010)?
Earnings per share at I-Scream Edu Co.Ltd are growing +146% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does I-Scream Edu Co.Ltd (289010) generate?
The free cash flow of I-Scream Edu Co.Ltd is 7.6B KRW (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net debt does I-Scream Edu Co.Ltd (289010) carry?
The net debt of I-Scream Edu Co.Ltd is 7.8B KRW (fiscal year 2024, ≈ 1.0 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 I-Scream Edu Co.Ltd in the live analysis
One click puts I-Scream Edu 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.
