EN DE

NAU IB Capital (293580) Fair Value & Analysis

Financial Services · KR · Market cap 122B KRW

NI NAU IB Capital 293580 · KQ
Price1,502 KRW
Fair Value1,036 KRW
Upside-31.1%
Quality55/100
Watch NAU IB Capital for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Highly profitable · 31.5% net margin
negative free cash flow
1.77% dividend yield
Mixed vs. peers (5/9)
Moderate moat 59/100
Evidence: High Range 776.76 KRW – 1,295 KRW Share as image

Fair value as of: Jul 22, 2026

From 8 valuation models · updated 19 days ago

Share price +9.2% over the past month.

A solid business, but screening 31% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (1,295 KRW). The favourable scenario is already priced in.
  • Solid but not exceptional quality (55/100) and above fair value, neither a clear bargain nor a standout compounder.
  • For a financial, book-value and earnings-based methods matter more than a cash-flow DCF, which fits banks and insurers poorly.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

3,235 KRW 609.97 KRW Fair Value 1,036 KRW Feb 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 609.97 KRW – 3,235 KRW · fair‑value band 776.76 KRW – 1,295 KRW · the 1,502 KRW price screens above the 1,036 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 22, 2026.

Full chart & analysis →

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

Analysis

NAU IB Capital (293580) currently trades at 1,502 KRW, while our model-based Fair Value estimate is 1,036 KRW, implying the stock looks roughly 31.1% overvalued today. The Quality Score stands at 55/100 (solid quality), in the Financial Services 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: high).

Over the trailing twelve months, NAU IB Capital generated revenue of 6.9B KRW at a net margin of 31.5%. Revenue grew 4.3% year over year. It earns a return on equity of 3.1%. Net debt stands at 34.0B KRW. Fundamentals as of Jul 22, 2026

Our scenario range runs from 776.76 KRW (bear case) to 1,295 KRW (bull case); at 1,502 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 55% below its 52-week high and 39% above its 52-week low, currently below its 200-day average. For context, the median of 10 Financial Services peers we cover trades at 11% fair-value upside, at -31%, 293580 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
Residual Income 857.13 KRW 876.54 KRW 866.08 KRW 76
Gordon GGM 183.25 KRW 381.01 KRW 604.44 KRW 70
P/E Multiple 593.99 KRW 791.99 KRW 989.98 KRW 63
All 8 models by family
Earnings-Based
Graham-Dodd 414.27 KRW 1,482 KRW 1,997 KRW 54
Lynch FV 349.27 KRW 498.95 KRW 648.64 KRW 50
Dividend Discount
Gordon GGM 183.25 KRW 381.01 KRW 604.44 KRW 70
DDM Multi-Stage 183.25 KRW 321.28 KRW 399.89 KRW 61
Multiples
P/E Multiple 593.99 KRW 791.99 KRW 989.98 KRW 63
P/B Multiple 776.76 KRW 1,036 KRW 1,295 KRW 55
Asset-Based
NCAV (Graham) 550.32 KRW 737.43 KRW 1,101 KRW 50
Economic Profit
Residual Income 857.13 KRW 876.54 KRW 866.08 KRW 76

Widest divergence: Economic Profit (876.54 KRW) versus Dividend Discount (321.28 KRW). Highest evidence: Residual Income (76).

Notify me when 293580 reaches fair value

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

Key figures & financial health

Revenue (TTM) 6.9B KRW
Revenue growth (YoY) +4.3%
Net margin 31.5%
Return on equity 3.1%
Free cash flow −14.6B KRW FY2025
Operating margin 103%
More key figures
Dividend yield 1.4%
EPS growth (YoY) +2,090%
Net debt 34.0B KRW FY2025

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

Quality Score breakdown

Overall quality 55/100

Of which business quality 50 · Market factors (momentum, volatility) 31

Profitability 40
Margins and returns on capital today
Quality Growth 33
Are margins and returns improving?
Cashflow 33
Earnings quality: real cash, not paper profit
Fin. Strength 53
Balance sheet, leverage, solvency risk
Investment 84
Disciplined investing over empire-building
Low Volatility 44
Calm price path (market factor)
Momentum 20
Price trend over the last 3–12 months (market factor)
52W Momentum 32
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

NAU IB Capital operates as a technology business finance company in South Korea. It provides funds and management services to venture companies. The company was founded in 2003 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

NAU IB Capital reported revenue of 14.4B KRW in FY2025 versus 30.7B KRW in FY2021, a compound −17.2%/yr. Reported net income was 5.8B KRW in FY2025, compounding −17.7%/yr from FY2021.

Growth Quality 19/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
14.4B KRW
Latest YoY
−54.0%
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.
−13.5%
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.
−2.1%
Avg. growth/yr (10Y) 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.
+4.9%
Revenue −17.2%/yr
FY21 30.7B KRW
FY22 22.3B KRW
FY23 25.5B KRW
FY24 31.4B KRW
FY25 14.4B KRW
Net income −17.7%/yr
FY21 12.6B KRW
FY22 8.3B KRW
FY23 1.9B KRW
FY24 7.9B KRW
FY25 5.8B KRW

293580 screens 31% overvalued. Compare with Huatai Securities Co →

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). "NAU IB Capital Fair Value". https://www.fairvalue-calculator.com/stock/293580

Peer Group

Capital Markets · 423 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 55 · Above median
Fair Value upside −31% · Below median
Return on equity (TTM) 3% · Below median
Return on assets 3% · Above median
Net margin (TTM) 31% · Above median
Operating margin (TTM) 65% · Top 25%
Revenue growth -60% · Bottom 25%
Dividend yield (TTM) 1.8% · Below median

Valuation Multiples vs Capital Markets median · lower = cheaper

P/S (TTM) 0.01× · 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 9
FUTURE 0 · sector 96
PAST 13 · sector 30
HEALTH 0 · sector 93
DIVIDEND 35 · sector 36

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 Capital Markets stocks, each showing price versus our Fair Value estimate (as of Jul 22, 2026).

Stock Price Fair Value vs Fair Value
Huatai Securities Co HTSC $0.2700 $0.0400 -85%
Mirae Asset Securities Co 006800 38,750 KRW 31,645 KRW -18%
Meritz Financial Group 138040 117,000 KRW 87,706 KRW -25%
Korea Investment Holdings 071050 239,000 KRW 318,825 KRW +33%
NH Investment & Securities Co 005940 31,000 KRW 37,133 KRW +20%
Samsung Securities Co 016360 107,700 KRW 126,487 KRW +17%
Motilal Oswal Financial Services Limited MOTILALOFS ₹967.00 ₹299.65 -69%
Kiwoom Securities Co 039490 322,000 KRW 358,091 KRW +11%
SSI Securities Corporation SSI 24,250 VND 28,021 VND +16%
Bolsas y Mercados Argentinos S.A BYMA 313.75 ARS 120.22 ARS -62%

Compare NAU IB Capital with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Financial Services 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 NAU IB Capital (293580) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of 1,036 KRW versus a price of 1,502 KRW, about −31% (overvalued).
What is the fair value of 293580?
Our model-based fair value for NAU IB Capital is 1,036 KRW (as of Jul 22, 2026), built from audited fundamentals. The current price is 1,502 KRW.
What is the quality score of 293580?
NAU IB Capital 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 revenue of NAU IB Capital (293580)?
NAU IB Capital reported trailing-twelve-month revenue of about 6.9B KRW (latest available figure, as of Jul 22, 2026).
What is the net profit margin of 293580?
The net profit margin of NAU IB Capital is about 31.5%, meaning it keeps roughly 31.5% of revenue as net income. Based on the latest reported figures.
Does NAU IB Capital pay a dividend?
NAU IB Capital currently shows a dividend yield of about 1.41% relative to its recent price (as of Jul 22, 2026).

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 NAU IB Capital 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.