EN DE

Wavice Inc (289930) Fair Value & Analysis

Technology · KR · Market cap 92.2B KRW

WI Wavice Inc 289930 · KQ
Price7,330 KRW
Fair Value2,346 KRW
Upside-68.0%
Quality38/100
Watch Wavice Inc for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Solidly profitable · 14.8% net margin
Low debt · negative free cash flow
Trails peers (2/8)
Narrow moat 36/100
Evidence: Medium Range 1,759 KRW – 2,932 KRW Share as image

Fair value as of: Jul 21, 2026

From 14 valuation models · updated 20 days ago

Fair value updated Jul 21, 2026, revised from 2,439 KRW to 2,346 KRW (−3.8%) since Jul 7, 2026. Share price −12.7% over the past month.

Below-average quality, and screening another 68% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (2,932 KRW). The favourable scenario is already priced in.
  • Weak quality (38/100) and above fair value at the same time, the margin of safety is missing on both counts.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (21 months)

23,800 KRW 5,830 KRW Fair Value 2,346 KRW Oct 2024 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 21, 2026.

How to read this chart

21‑month range 5,830 KRW – 23,800 KRW · fair‑value band 1,759 KRW – 2,932 KRW · the 7,330 KRW price screens above the 2,346 KRW fair value. Dashed = 300-day average. As of Jul 21, 2026.

Full chart & analysis →

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

Analysis

Wavice Inc (289930) currently trades at 7,330 KRW, while our model-based Fair Value estimate is 2,346 KRW, implying the stock looks roughly 68.0% overvalued today. The Quality Score stands at 38/100 (below-average 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, Wavice Inc generated revenue of 39.4B KRW at a net margin of 14.8%. Revenue declined 20.1% year over year. It earns a return on equity of 12.7%. Net debt stands at 2.4B KRW. Fundamentals as of Jul 21, 2026

Our scenario range runs from 1,759 KRW (bear case) to 2,932 KRW (bull case); at 7,330 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 70% below its 52-week high, currently below its 200-day average. For context, the median of 10 Technology peers we cover trades at -75% fair-value upside, at -68%, 289930 screens cheaper 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
ROIC Compounder 1,441 KRW 1,501 KRW 1,554 KRW 72
Growth-Adj P/E 4,881 KRW 6,973 KRW 9,065 KRW 68
P/E Multiple 2,898 KRW 3,863 KRW 4,829 KRW 63
All 14 models by family
Earnings-Based
Graham-Dodd 938.25 KRW 6,543 KRW 9,182 KRW 54
Lynch FV 3,380 KRW 4,829 KRW 6,278 KRW 50
PEG = 1.0 3,380 KRW 4,829 KRW 6,278 KRW 46
EPV 1,441 KRW 1,501 KRW 1,554 KRW 59
Multiples
P/E Multiple 2,898 KRW 3,863 KRW 4,829 KRW 63
P/S Multiple 1,759 KRW 2,346 KRW 2,932 KRW 58
P/B Multiple 1,759 KRW 2,346 KRW 2,932 KRW 55
EV/EBIT 1,946 KRW 2,235 KRW 2,524 KRW 53
EV/EBITDA 6,628 KRW 8,477 KRW 10,327 KRW 54
EV/Revenue 1,517 KRW 1,705 KRW 1,893 KRW 43
Asset-Based
NCAV (Graham) 1,967 KRW 2,636 KRW 3,934 KRW 50
Economic Profit
Residual Income 2,890 KRW 2,832 KRW 2,471 KRW 61
ROIC Compounder 1,441 KRW 1,501 KRW 1,554 KRW 72
Growth Earnings
Growth-Adj P/E 4,881 KRW 6,973 KRW 9,065 KRW 68

Widest divergence: Growth Earnings (6,973 KRW) versus Economic Profit (1,501 KRW). Highest evidence: ROIC Compounder (72).

Notify me when 289930 reaches fair value

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

Key figures & financial health

Revenue (TTM) 39.4B KRW
Revenue growth (YoY) -20.1%
Net margin 14.8%
Return on equity 12.7%
Free cash flow −7.8B KRW FY2025
Operating margin -64.7%
More key figures
Net debt 2.4B KRW FY2025

Figures from reported company fundamentals · as of Jul 21, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 38/100

Of which business quality 37 · Market factors (momentum, volatility) 3

Profitability 25
Margins and returns on capital today
Quality Growth 79
Are margins and returns improving?
Cashflow 5
Earnings quality: real cash, not paper profit
Fin. Strength 46
Balance sheet, leverage, solvency risk
Investment 0
Disciplined investing over empire-building
Low Volatility 0
Calm price path (market factor)
Momentum 3
Price trend over the last 3–12 months (market factor)
52W Momentum 6
Distance to the 52-week high (market factor)
Net Issuance 80
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

Wavice Inc. engages in the development, manufacture, and sale of GaN RF based compound semiconductors In south Korea. It also offers packaged transistors. In addition, It provides GaN RF products, such as Broadbands, L-bands, S-bands, and C-bands. The company was founded in 2011 and is based in Hwaseong-si, South Korea.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Wavice Inc reported revenue of 40.7B KRW in FY2025 versus 4.4B KRW in FY2021, a compound +74.5%/yr. Reported net income was 1.8B KRW in FY2025.

Growth Quality 62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
40.7B KRW
Latest YoY
+38.5%
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.
+104.8%
Revenue +74.5%/yr
FY21 4.4B KRW
FY22 4.7B KRW
FY23 16.9B KRW
FY24 29.4B KRW
FY25 40.7B KRW
Net income
FY21 −12.2B KRW
FY22 −16.0B KRW
FY23 −15.0B KRW
FY24 −5.5B KRW
FY25 1.8B KRW

289930 screens 68% overvalued. Compare with ASML Holding →

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). "Wavice Inc Fair Value". https://www.fairvalue-calculator.com/stock/289930

Peer Group

Semiconductor Equipment & Materials · 212 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 38 · Bottom 25%
Fair Value upside −68% · Below median
Return on equity (TTM) 13% · Above median
Return on assets -0% · Bottom 25%
Net margin (TTM) 15% · Above median
Operating margin (TTM) -65% · Bottom 25%
Revenue growth -20% · Bottom 25%
Debt / equity 0.36× · Higher 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 0
FUTURE 0 · sector 58
PAST 51 · sector 30
HEALTH 82 · sector 96
DIVIDEND 0 · sector 16

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 Semiconductor Equipment & Materials stocks, each showing price versus our Fair Value estimate (as of Jul 21, 2026).

Stock Price Fair Value vs Fair Value
ASML Holding ASML C$50.50 C$15.57 -69%
Applied Materials, Inc AMAT $579.43 $143.08 -75%
Lam Research Corporation LRCX $346.10 $67.57 -80%
KLA Corporation KLAC $212.75 $53.01 -75%
NAURA Technology Group 002371 ¥774.20 ¥151.43 -80%
Advanced Micro-Fabrication Equipment Inc 688012 ¥350.69 ¥41.79 -88%
Piotech Inc 688072 ¥832.00 ¥431.44 -48%
Hon. Precision, Inc 7769 6,005 TWD 1,804 TWD -70%
Hangzhou Changchuan Technology Co 300604 ¥325.24 ¥33.33 -90%
MPI Corporation 6223 5,600 TWD 609.44 TWD -89%

Compare Wavice Inc 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 Wavice Inc (289930) overvalued or undervalued?
As of Jul 21, 2026, our model estimates a fair value of 2,346 KRW versus a price of 7,330 KRW, about −68% (overvalued).
What is the fair value of 289930?
Our model-based fair value for Wavice Inc is 2,346 KRW (as of Jul 21, 2026), built from audited fundamentals. The current price is 7,330 KRW.
What is the quality score of 289930?
Wavice Inc has a Quality Score of 38/100. 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 Wavice Inc (289930)?
Wavice Inc reported trailing-twelve-month revenue of about 39.4B KRW (latest available figure, as of Jul 21, 2026).
What is the net profit margin of 289930?
The net profit margin of Wavice Inc is about 14.8%, meaning it keeps roughly 14.8% of revenue as net income. 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 Wavice Inc 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.