EN DE
Check 35,000+ stocks against 26 valuation models and 37 quality factors
Data-driven stock valuation

Carriesoft Co. Ltd (317530) fair value: what the stock is really worth

As of Oct 2, 2026: fair value of Carriesoft Co. Ltd KRW 610, price KRW 3,165, upside -80.7%, quality 33 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.

  1. Fair value above price? No
  2. Good quality? No
  3. Add to watchlist

Communication Services · KR

CC Thin data Oct 2, 2026

Carriesoft Co. Ltd

317530 · KQ

Weakest SetupStrongly overvalued and low quality.

!Fair value 610.38 KRW · Strongly overvalued (−80.7%)
!Quality 33/100
!Weak Growth (revenue 5y −1.8 %/yr)
!Loss-making · -27.8% net margin (TTM)
!Low debt · negative free cash flow
!Trails peers (2/8)
!Narrow moat 9/100
!Evidence only low, so the estimate is less certain
Watch Carriesoft Co. Ltd for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free Pro now: $1 first month

What runs behind every stock

26 valuation models 8 families, DCF to NCAV 37 quality factors margins, balance sheet, cashflow, debt 6 AI factors moat, what no ratio measures 2,000+ data points verified, per stock, median

69 individual criteria per stock, every one traceable See the method →

Price vs Fair Value

36,500 KRW 2,160 KRW Fair Value 610.38 KRW May 2021 Oct 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Oct 2, 2026.

How to read this chart

60‑month range 2,160 KRW – 36,500 KRW · fair‑value band 402.85 KRW – 762.97 KRW · the 3,165 KRW price screens above the 610.38 KRW fair value. Dashed = 300-day average. As of Oct 2, 2026.

Follow Carriesoft Co. in your weekly email

Every Wednesday you see whether Carriesoft 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.

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

Company profile

Episode Company Co., Ltd. creates and publishes contents for kids and family worldwide.

Show more

Episode Company Co., Ltd. creates and publishes contents for kids and family worldwide. It owns CarrieTV, a TV station, which broadcasts video contents to IPTV, OTT, and cable TV service providers; publishes mobile games; creates a series of a family musical event that includes story, dance, lyrics, and music; operates Carrie Kids Café, an indoor play for pre-school children; and provides various classes at Carrie Kids Café, such as ballet, cooking, painting, and craft. The company was formerly known as Carriesoft Co., Ltd. and change its name to Episode Company Co., Ltd. in April 2026. The company was founded in 2014 and is based in Seoul, South Korea.

Stock analysis

Carriesoft Co. Ltd (317530) currently trades at 3,165 KRW, while our model-based Fair Value estimate is 610.38 KRW, 80.7% below the price, so the stock looks overvalued today.

Show more

Valuation

How firm this estimate is: it rests on 1 models at a data quality of 93/100, which puts the evidence level at low.

Scenario range: 402.85 KRW (bear) to 762.97 KRW (bull), the price of 3,165 KRW sits above 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 33/100 (below-average quality), in the Communication Services sector.

Weak Growth: Revenue growth is weak: less than 2 % a year.

Carriesoft Co. Ltd reported revenue of 5.7B KRW in FY2025 versus 6.7B KRW in FY2021, a compound −4.0%/yr. Reported net income was −6.1B KRW in FY2025.

Key figures

Market cap 50.7B KRW (≈ $37.8M) · P/S ratio 2.53 · Net margin −107% · Return on equity −30.4% · Return on assets (EBIT) −19.1% · Operating margin −1.2% · Revenue growth (YoY) +14.8% · Free cash flow −9.4B KRW.

Competitive moat

Our AI-assisted moat analysis scores the competitive advantage at 32 out of 100 (low confidence).

What moves the price

The share trades about 41% below its 52-week high and 47% above its 52-week low, currently below its 200-day average.

For context, the median of 10 Communication Services peers we cover trades at −3% fair-value upside, at −81%, 317530 screens richer than that median.

Fair Value models

Bear 402.85 KRW Fair Value 610.38 KRW Bull 762.97 KRW
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.
Highest evidence
NCAV (Graham) 617.21 KRW 827.07 KRW 1,234 KRW 54
All 1 models by family
Asset-Based
NCAV (Graham) 617.21 KRW 827.07 KRW 1,234 KRW 54

Open the full fair value analysis →

Notify me when 317530 reaches fair value

Put 317530 on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Quality Score breakdown

Overall quality 33/100

Of which business quality 39 · Market factors (momentum, volatility) 29

Profitability 7
Margins and returns on capital today
Quality Growth 27
Are margins and returns improving?
Cashflow 22
Earnings quality: real cash, not paper profit
Fin. Strength 97
Balance sheet, leverage, solvency risk
Investment 25
Disciplined investing over empire-building
Low Volatility 30
Calm price path (market factor)
Momentum 37
Price trend over the last 3–12 months (market factor)
52W Momentum 16
Distance to the 52-week high (market factor)
Net Issuance 50
Share count: buybacks or dilution?

Open the full quality analysis →

Revenue & earnings trend

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. 6/100
Revenue growth is weak: less than 2 % a year.
Revenue growth 1 year
+0.1%
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.
−17.4%
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.
−1.8%
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.
−1.5%
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.
−50.5% (2020) → −62.3% (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
not computed

317530 screens overvalued: fair value 81% below the price. Compare with Netflix, Inc →

Compare Carriesoft Co. Ltd with another stock

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.Entertainment · 234 stocks

Beats the industry median on 2/7 measures
Overall it trails its industry peers.
Valuation
Quality Score 39 · Below median
Fair Value upside −80.7% · Bottom 25%
Profitability
Return on assets −4.6% · Bottom 25%
Net margin (TTM) −27.8% · Bottom 25%
Operating margin (TTM) −1.2% · Below median
Growth and dividend
Revenue growth 14.8% · Above median
Balance sheet
Debt / equity 0.05× · Below median

Strength profile in five axes (Snowflake)

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE (fair-value potential)0 · sector 31
FUTURE (revenue growth)74 · sector 27
PAST (return on equity)0 · sector 4
HEALTH (low debt)98 · sector 96
DIVIDEND (yield)0 · sector 49

VALUE 0: the price sits above our fair-value range.

Context: sector, industry, market

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

Similar stocks

10 more Entertainment stocks, each showing price versus our Fair Value estimate.

Stock Price Fair Value vs Fair Value
Netflix, Inc NFLX $69.58 $76.54 +10%
The Walt Disney Company DIS $104.90 $101.23 −3%
Warner Bros. Discovery, Inc WBD $30.86 $13.47 −56%
Live Nation Entertainment, Inc LYV $170.87 $48.93 −71%
TKO Group TKO $182.67 $69.66 −62%
Universal Music Group UMG €14.59 €16.05 +10%
Fox Corporation FOX $56.54 $65.92 +17%
Formula One Group FWONK $94.61 $104.07 +10%
Roku, Inc ROKU $152.67 $42.86 −72%
News Corporation NWS $31.75 $17.05 −46%

Explore undervalued stocks

More undervalued Communication Services stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screenerFilter by region, size and sector Compare toolTwo stocks side by side Extrinsic Value Calculator…Calculator with industry benchmark Peter Lynch Fair Value Formula &…Calculator with industry benchmark
Run the numbers yourself: free valuation calculators
DCF CalculatorGraham NumberPeter Lynch FormulaDDM CalculatorFama-French ModelIntrinsic Value
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.

Carriesoft Co. Ltd · Fair Value
610.38 KRW −81%Fair Value
Calculator →

Cite: Fair Value Calculator (2026). "Carriesoft Co. Ltd Fair Value". https://www.fairvalue-calculator.com/stock/317530

Frequently asked questions

Is Carriesoft Co. Ltd (317530) overvalued or undervalued?
As of Oct 2, 2026, our model estimates a fair value of 610.38 KRW versus a price of 3,165 KRW, about −81% upside (overvalued).
What is the fair value of 317530?
Our model-based fair value for Carriesoft Co. Ltd is 610.38 KRW (as of Oct 2, 2026), built from audited fundamentals. The current price: 3,165 KRW.
What is the quality score of 317530?
Carriesoft Co. Ltd has a Quality Score of 33/100. 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 Carriesoft Co. Ltd (317530)?
Our model-based price target is the fair value of 610.38 KRW (as of Oct 2, 2026) from 1 valuation models. Cautious scenario 402.85 KRW, optimistic scenario 762.97 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Carriesoft Co. Ltd stock forecast for 2026?
Our models put fair value at 610.38 KRW, about −81% upside versus a price of 3,165 KRW (overvalued). Cautious scenario 402.85 KRW, optimistic scenario 762.97 KRW. The calculation is refreshed regularly with new filings.
What is the intrinsic value of Carriesoft Co. Ltd (317530)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Carriesoft Co. Ltd it is 610.38 KRW per share (as of Oct 2, 2026), against a price of 3,165 KRW. It is the blended result of 1 valuation models (cash flow, earnings, asset, dividend).
Is Carriesoft Co. Ltd stock overvalued or undervalued in 2026?
As of Oct 2, 2026, 317530 trades above its calculated fair value: price 3,165 KRW, fair value 610.38 KRW, a gap of about −81% (overvalued). 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 317530?
No. The price is what the market pays today (3,165 KRW); the fair value is what the company's own numbers justify (610.38 KRW). For Carriesoft Co. Ltd the two are 2,555 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Carriesoft Co. Ltd worth?
The market values Carriesoft Co. Ltd at about 50.7B KRW (market capitalisation, as of Oct 2, 2026). Per share that is 3,165 KRW; our models calculate a fair value of 610.38 KRW per share.
What do the bullish and bearish scenarios say about 317530?
Our models span a range for Carriesoft Co. Ltd: cautious scenario 402.85 KRW, base 610.38 KRW, optimistic 762.97 KRW per share (as of Oct 2, 2026, price 3,165 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Carriesoft Co. Ltd (317530)?
Balance-sheet figures for Carriesoft Co. Ltd (as of Oct 2, 2026): return on equity −30.4%, debt of 0.05 per unit of equity. They feed the Quality Score of 33/100, which measures business quality independently of the share price.
How far is 317530 from its 52-week high?
Carriesoft Co. Ltd trades at 3,165 KRW, about 41% below its 52-week high of 5,390 KRW and 47% above the low of 2,160 KRW (as of Oct 2, 2026). Distance from the high says nothing about value: that is what the fair value of 610.38 KRW is for.
Which stocks are comparable to Carriesoft Co. Ltd?
From the same area (Communication Services) we also value Netflix, Inc, The Walt Disney Company, Warner Bros. Discovery, Inc, Live Nation Entertainment, 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 Carriesoft Co. Ltd stock attractive at the current price?
The data as of Oct 2, 2026: price 3,165 KRW, calculated fair value 610.38 KRW (−81%), Quality Score 33/100, from 1 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 317530 calculated?
We run Carriesoft Co. Ltd through 1 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 610.38 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 14.5 % above its aggregate fair value. Carriesoft Co. Ltd itself currently trades above fair value. 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 Carriesoft Co. Ltd (317530)?
The closing price on Oct 2, 2026 was 3,165 KRW. Our model-based fair value is 610.38 KRW, about −81% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Carriesoft Co. Ltd right now?
The price sits above even our optimistic bull case (762.97 KRW). The favourable scenario is already priced in. Weak quality (33/100) and above fair value at the same time, the margin of safety is missing on both counts. 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 (402.85 KRW to 762.97 KRW) leaves room in how you read the outcome.

Key figures of Carriesoft Co. Ltd

How large is the market capitalisation of Carriesoft Co. Ltd (317530)?
The market capitalisation of Carriesoft Co. Ltd is 50.7B KRW (≈ $37.8M). 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 Carriesoft Co. Ltd (317530)?
The price-to-sales ratio of Carriesoft Co. Ltd is 2.53 (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 Carriesoft Co. Ltd (317530)?
The net margin of Carriesoft Co. Ltd is −107% (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 Carriesoft Co. Ltd (317530)?
The return on equity (ROE) of Carriesoft Co. Ltd is −30.4% (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 Carriesoft Co. Ltd (317530)?
On an EBIT basis the return on assets of Carriesoft Co. Ltd is −19.1% (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 Carriesoft Co. Ltd (317530)?
The operating margin of Carriesoft Co. Ltd is −1.2% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Carriesoft Co. Ltd (317530)?
Revenue at Carriesoft Co. Ltd is growing +14.8% versus a year earlier (3y avg −17.4%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How much free cash flow does Carriesoft Co. Ltd (317530) generate?
The free cash flow of Carriesoft Co. Ltd is −9.4B 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 Carriesoft Co. Ltd (317530) carry?
The net debt of Carriesoft Co. Ltd is 3.9B KRW (fiscal year 2023). 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 Carriesoft Co. Ltd in the live analysis

One click puts Carriesoft 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.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.