Aniplus Inc (310200) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of Aniplus Inc stock KRW 5,064, price KRW 2,010, upside +152.0%, quality 36 out of 100. Rating: strongly undervalued. Calculated from audited financials with 24 of our 26 valuation models and 37 quality factors, updated daily.
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 Nov 4, 2026.
How to read this chart
60‑month range 1,911 KRW – 5,793 KRW · fair‑value band 3,545 KRW – 6,584 KRW · the 2,010 KRW price screens below the 5,064 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 4, 2026.
Follow Aniplus in your weekly email
Every Wednesday you see whether Aniplus 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.
ANIPLUS INC., together with its subsidiaries, engages in the content distribution and merchandise businesses. It offers ANIPLUS ASIA, an animation channel; K-PLUS, a K-drama channel.
Show moreShow less
The company is also involved in the provision of various media art exhibitions; selling various animation-related products through website; and event and film, as well as broadcasting, OTT, dramas, merchandise, and production businesses.
The company was incorporated in 2015 and is headquartered in Seoul, South Korea. Aniplus Inc. operates as a subsidiary of JJ Mediaworks.
Stock analysis
Aniplus Inc (310200) currently trades at 2,010 KRW, while our model-based Fair Value estimate is 5,064 KRW, implying the stock looks roughly 60% undervalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of 18,727 KRW per share, and 21 of the 24 models we run sit above the 2,010 KRW price.
Bear case: the Dividend Discount group reads lowest at 843.03 KRW, and 3 of the 24 models stay below the price. Data coverage for this calculation is low.
Scenario range: 3,545 KRW (bear) to 6,584 KRW (bull), the price of 2,010 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 36/100 (below-average quality), in the Communication Services sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Aniplus Inc reported revenue of 150B KRW in FY2025 versus 49.0B KRW in FY2021, a compound +32.3%/yr. Reported net income was 12.1B KRW in FY2025, compounding −12.2%/yr from FY2021.
Key figures
Market cap 103B KRW (≈ $76.0M) Micro · P/E ratio 12.4 · P/S ratio 0.66 · EPS (TTM) 167.01 KRW · Dividend yield 3.5% · Net margin 5.7% · Return on equity 7.9% · Return on assets (EBIT) 9.8% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 43 out of 100 (low confidence).
What moves the price
The share trades about 43% below its 52-week high and 5% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Communication Services peers we cover trades at 6% fair-value upside, at 152%, 310200 screens cheaper than that median.
Fair Value models
Bear3,545 KRWFair Value 5,064 KRWBull6,584 KRW
Price 2,010 KRW · Upside +152.0%
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 (83.62 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.
Best data coverage
FCF DCF15,296 KRW21,419 KRW39,504 KRW78
Growth DCF14,397 KRW23,332 KRW37,316 KRW77
Residual Income1,862 KRW2,009 KRW2,290 KRW76
All 24 models by family
DCF Models
FCF DCF15,296 KRW21,419 KRW39,504 KRW78
Owner Earnings9,676 KRW18,395 KRW34,122 KRW73
5Y Revenue Exit8,748 KRW12,475 KRW20,128 KRW72
5Y EBITDA Exit12,155 KRW19,355 KRW33,421 KRW73
5Y P/E Exit8,464 KRW14,182 KRW21,418 KRW70
10Y Revenue Exit10,927 KRW18,349 KRW21,830 KRW67
10Y EBITDA Exit13,278 KRW24,849 KRW44,037 KRW65
10Y P/E Exit10,885 KRW17,807 KRW27,954 KRW63
Earnings-Based
Graham-Dodd1,574 KRW10,975 KRW15,402 KRW63
Lynch FV5,369 KRW7,670 KRW9,971 KRW61
PEG = 1.05,369 KRW7,670 KRW9,971 KRW57
EPV4,132 KRW4,516 KRW4,832 KRW74
Dividend Discount
Gordon GGM501.54 KRW873.70 KRW1,169 KRW68
DDM Multi-Stage501.54 KRW812.36 KRW936.56 KRW67
Multiples
P/E Multiple3,819 KRW5,092 KRW6,365 KRW63
P/S Multiple2,951 KRW3,934 KRW4,918 KRW58
EV/EBIT5,202 KRW6,943 KRW8,683 KRW66
EV/EBITDA9,301 KRW12,408 KRW15,514 KRW67
EV/Revenue3,941 KRW5,637 KRW7,334 KRW53
Growth DCF
Growth DCF14,397 KRW23,332 KRW37,316 KRW77
Rev-Margin DCF9,408 KRW14,122 KRW24,078 KRW71
Economic Profit
Residual Income1,862 KRW2,009 KRW2,290 KRW76
ROIC Compounder4,902 KRW6,490 KRW8,390 KRW72
Growth Earnings
Growth-Adj P/E7,203 KRW10,289 KRW13,376 KRW67
The fair value above starts from this blend and is adjusted for dilution from new shares.
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.73/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+14.8%
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.
+37.5%
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.
+56.7%
Start year 2020 (pandemic)
’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.
−16.4%
Earnings growth per share plus dividend.
Earnings per share, growth per year−19.9%
Dividend (yield on the price)3.5%
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% → 15%
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.Broadcasting · 62 stocks
Beats the industry median on 11/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score36 · Bottom 25%
Fair Value upside+155.0% · Top 25%
Profitability
Return on equity (12 months)7.9% · Top 25%
Return on assets4.5% · Above median
Net margin (12 months)5.7% · Above median
Operating margin (12 months)10.2% · Above median
Growth and dividend
Revenue growth (quarter YoY)12.9% · Top 25%
Dividend yield (12 months)3.5% · Below median
Balance sheet
Debt / equity0.08× · Below median
Valuation Multiplesvs Broadcasting median · lower = cheaper
P/E (12 months)12.4× · Cheaper than median
P/B0.85× · book value is mostly goodwill ⓘGoodwill and other intangible assets are larger than the equity. The book value mainly reflects prices paid for past acquisitions, so we do not rank this P/B against the peer group.
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). "Aniplus Inc Fair Value". https://www.fairvalue-calculator.com/stock/310200
Frequently asked questions
Is Aniplus Inc (310200) overvalued or undervalued?
As of Nov 4, 2026, our model estimates a fair value of 5,064 KRW versus a price of 2,010 KRW, about +152% upside (undervalued).
What is the fair value of 310200?
Our model-based fair value for Aniplus Inc is 5,064 KRW (as of Nov 4, 2026), built from audited fundamentals. The current price: 2,010 KRW.
What is the quality score of 310200?
Aniplus Inc has a Quality Score of 36/100. 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 Aniplus Inc (310200)?
Our model-based price target is the fair value of 5,064 KRW (as of Nov 4, 2026) from 24 valuation models. Cautious scenario 3,545 KRW, optimistic scenario 6,584 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Aniplus Inc stock forecast for 2026?
Our models put fair value at 5,064 KRW, about +152% upside versus a price of 2,010 KRW (undervalued). Cautious scenario 3,545 KRW, optimistic scenario 6,584 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Aniplus Inc (310200)?
Aniplus Inc reported trailing-twelve-month revenue of about 154B KRW (latest available figure, as of Nov 4, 2026).
Does Aniplus Inc pay a dividend?
Aniplus Inc currently shows a dividend yield of 3.46% relative to its recent price (as of Nov 4, 2026).
How much is the dividend of Aniplus Inc (310200)?
Aniplus Inc pays a dividend of 69.50 KRW per share a year, a dividend yield of 3.5%. The payout ratio is 41.6% of earnings. Free cash flow covers the dividend 14.29 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What is the intrinsic value of Aniplus Inc (310200)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Aniplus Inc it is 5,064 KRW per share (as of Nov 4, 2026), against a price of 2,010 KRW. It is the blended result of 24 valuation models in 7 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Growth DCF, Economic Profit, Growth Earnings).
Is Aniplus Inc stock overvalued or undervalued in 2026?
As of Nov 4, 2026, 310200 trades below its calculated fair value: price 2,010 KRW, fair value 5,064 KRW, a gap of about +152% (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 310200?
No. The price is what the market pays today (2,010 KRW); the fair value is what the company's own numbers justify (5,064 KRW). For Aniplus Inc the two are 3,054 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Aniplus Inc worth?
The market values Aniplus Inc at about 103B KRW (market capitalisation, as of Nov 4, 2026). Per share that is 2,010 KRW; our models calculate a fair value of 5,064 KRW per share.
What do the bullish and bearish scenarios say about 310200?
Our models span a range for Aniplus Inc: cautious scenario 3,545 KRW, base 5,064 KRW, optimistic 6,584 KRW per share (as of Nov 4, 2026, price 2,010 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 310200?
Aniplus Inc trades at a price-to-earnings ratio of 12.4 (as of Nov 4, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 5,064 KRW is built from several models across several years. Other multiples: P/B 0.9, P/S 0.7, EV/EBITDA 0.8.
How solid is the balance sheet of Aniplus Inc (310200)?
Balance-sheet figures for Aniplus Inc (as of Nov 4, 2026): return on equity 7.9%, debt of 0.08 per unit of equity. They feed the Quality Score of 36/100, which measures business quality independently of the share price.
How far is 310200 from its 52-week high?
Aniplus Inc trades at 2,010 KRW, about 43% below its 52-week high of 3,522 KRW and 5% above the low of 1,911 KRW (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of 5,064 KRW is for.
Which stocks are comparable to Aniplus Inc?
From the same area (Communication Services) we also value Nexstar Media Group, Sun TV Network Limited, Jiangsu Broadcasting Cable Information Network Corporation, SES S.A, 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 Aniplus Inc stock attractive at the current price?
The data as of Nov 4, 2026: price 2,010 KRW, calculated fair value 5,064 KRW (+152%), Quality Score 36/100, from 24 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 310200 calculated?
We run Aniplus Inc through 24 models from 7 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 5,064 KRW builds on their evidence-weighted average, 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 13.3% above its aggregate fair value. Aniplus Inc currently trades 60% 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 Aniplus Inc (310200)?
The closing price on Nov 9, 2026 was 2,010 KRW. Our model-based fair value is 5,064 KRW, about +152% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Aniplus Inc right now?
The large discount to fair value meets weak quality (36/100). That raises the risk this is a value trap rather than a bargain. The price is below even our cautious bear case (3,545 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. A fairly wide model range (3,545 KRW to 6,584 KRW) leaves room in how you read the outcome.
Key figures of Aniplus Inc
How large is the market capitalisation of Aniplus Inc (310200)?
The market capitalisation of Aniplus Inc is 103B KRW (≈ $76.0M). 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 Aniplus Inc (310200)?
The price-to-sales ratio of Aniplus Inc is 0.66 (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 Aniplus Inc (310200)?
Earnings per share at Aniplus Inc are 167.01 KRW (price ÷ EPS = P/E 12.4). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Aniplus Inc (310200)?
The dividend yield of Aniplus Inc is 3.5% (payout 41.6%). 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 Aniplus Inc (310200)?
The net margin of Aniplus Inc is 5.7% (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 Aniplus Inc (310200)?
The return on equity (ROE) of Aniplus Inc is 7.9% (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 Aniplus Inc (310200)?
On an EBIT basis the return on assets of Aniplus Inc is 9.8% (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 Aniplus Inc (310200)?
The operating margin of Aniplus Inc is 10.2% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Aniplus Inc (310200)?
Revenue at Aniplus Inc is growing +12.9% versus a year earlier (3y avg +37.5%). 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 Aniplus Inc (310200)?
Earnings per share at Aniplus Inc are growing −59.7% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Aniplus Inc (310200) generate?
The free cash flow of Aniplus Inc is 51.8B 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 Aniplus Inc (310200) carry?
The net debt of Aniplus Inc is 961M KRW (fiscal year 2024, ≈ 0.0 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 Aniplus Inc in the live analysis
One click puts Aniplus Inc on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 4, 2026