EN DE

KakaoBank Corp (323410) Fair Value & Analysis

Financial Services · KR · Market cap 10.9T KRW

KC KakaoBank Corp 323410 · KO
Price22,000 KRW
Fair Value13,104 KRW
Upside-40.4%
Quality61/100
Watch KakaoBank Corp for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Highly profitable · 30.0% net margin
generates free cash flow
2.13% dividend yield
Mixed vs. peers (5/9)
Wide moat 65/100
Evidence: High Range 9,828 KRW – 16,380 KRW Share as image

Fair value as of: Jul 11, 2026

From 6 valuation models · updated 29 days ago

A solid business, but screening 40% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (16,380 KRW). The favourable scenario is already priced in.
  • Solid but not exceptional quality (61/100) 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)

88,431 KRW 15,235 KRW Fair Value 13,104 KRW Aug 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 11, 2026.

How to read this chart

60‑month range 15,235 KRW – 88,431 KRW · fair‑value band 9,828 KRW – 16,380 KRW · the 22,000 KRW price screens above the 13,104 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 11, 2026.

Full chart & analysis →

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

Analysis

KakaoBank Corp (323410) currently trades at 22,000 KRW, while our model-based Fair Value estimate is 13,104 KRW, implying the stock looks roughly 40.4% overvalued today. The Quality Score stands at 61/100 (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, KakaoBank Corp generated revenue of 1.8T KRW at a net margin of 30.0%. Revenue grew 24.4% year over year. It earns a return on equity of 8.1%. Fundamentals as of Jul 11, 2026

Our scenario range runs from 9,828 KRW (bear case) to 16,380 KRW (bull case); at 22,000 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 42% below its 52-week high and 7% above its 52-week low, currently below its 200-day average. For context, the median of 10 Financial Services peers we cover trades at 42% fair-value upside, at -40%, 323410 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 BearBaseBull Evidence
Highest evidence
Residual Income 11,716 KRW 12,438 KRW 13,646 KRW 76
Gordon GGM 3,463 KRW 7,559 KRW 12,719 KRW 70
P/E Multiple 9,828 KRW 13,104 KRW 16,380 KRW 63
All 6 models by family
Dividend Discount
Gordon GGM 3,463 KRW 7,559 KRW 12,719 KRW 70
DDM Multi-Stage 3,463 KRW 6,192 KRW 7,878 KRW 61
Multiples
P/E Multiple 9,828 KRW 13,104 KRW 16,380 KRW 63
P/B Multiple 12,852 KRW 17,136 KRW 21,420 KRW 55
Asset-Based
NCAV (Graham) 7,083 KRW 9,491 KRW 14,166 KRW 50
Economic Profit
Residual Income 11,716 KRW 12,438 KRW 13,646 KRW 76

Widest divergence: Multiples (13,104 KRW) versus Dividend Discount (6,192 KRW). Highest evidence: Residual Income (76).

Key figures & financial health

Revenue (TTM) 1.8T KRW
Revenue growth (YoY) +24.4%
Net margin 30.0%
Return on equity 8.1%
Free cash flow 5.9T KRW FY2025
Operating margin 56.5%
More key figures
Dividend yield 2.1%
EPS growth (YoY) +36.3%

Figures from reported company fundamentals · as of Jul 11, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 61/100

Of which business quality 54 · Market factors (momentum, volatility) 26

Profitability 40
Margins and returns on capital today
Quality Growth 43
Are margins and returns improving?
Cashflow 100
Earnings quality: real cash, not paper profit
Fin. Strength 9
Balance sheet, leverage, solvency risk
Investment 53
Disciplined investing over empire-building
Low Volatility 37
Calm price path (market factor)
Momentum 26
Price trend over the last 3–12 months (market factor)
52W Momentum 13
Distance to the 52-week high (market factor)
Net Issuance 82
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

KakaoBank Corp., an Internet bank, provides banking services through electronic financial transaction method in South Korea.

Full company description

KakaoBank Corp., an Internet bank, provides banking services through electronic financial transaction method in South Korea. It offers various deposits, including checking, group, safe box, piggy bank, journal account, time deposits, flexible savings, and 26 week and one month savings accounts; loans, comprising micro, overdraft, credit, used car, housing deposit, housing deposit loan refinancing, mortgage, and mortgage loan refinancing loans; loan comparison, credit loan refinancing, and credit information services; investments/ forex products, which include funds, securities brokerage accounts, overseas remittance, WU transfer, and dollar boxes. The company also provides cards, including friends and group, co-branded credit cards, and credit card platforms; and business owner and mini services. It operates mobile banking centers and computer data centers. The company was formerly known as KakaoBank of Korea Corp. and changed its name to KakaoBank Corp. in June 2020. The company was founded in 2016 and is headquartered in Seongnam-si, South Korea.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

KakaoBank Corp reported revenue of 1.6T KRW in FY2025 versus 605B KRW in FY2021, a compound +27.3%/yr. Reported net income was 480B KRW in FY2025, compounding +23.9%/yr from FY2021.

Growth Quality 86/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
1.6T KRW
Latest YoY
+4.5%
Avg. growth/yr (3Y)
+16.2%
Avg. growth/yr (5Y)
+29.6%
Avg. growth/yr (7Y)
+44.4%
Revenue +27.3%/yr
FY21 605B KRW
FY22 1.0T KRW
FY23 1.3T KRW
FY24 1.5T KRW
FY25 1.6T KRW
Net income +23.9%/yr
FY21 204B KRW
FY22 263B KRW
FY23 355B KRW
FY24 440B KRW
FY25 480B KRW

323410 screens 40% overvalued. Compare with PT Bank Central Asia Tbk →

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). "KakaoBank Corp Fair Value". https://www.fairvalue-calculator.com/stock/323410

Peer Group

Banks - Regional · 1083 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 56 · Above median
Fair Value upside −40% · Bottom 25%
Return on equity (TTM) 8% · Below median
Return on assets 1% · Below median
Net margin (TTM) 30% · Above median
Operating margin (TTM) 56% · Top 25%
Revenue growth 24% · Top 25%
Dividend yield (TTM) 2.1% · Below median

Valuation Multiples vs Banks - Regional median · lower = cheaper

P/FCF 0.0× · 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 39
FUTURE 100 · sector 44
PAST 32 · sector 41
HEALTH 0 · sector 85
DIVIDEND 43 · sector 49

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 Banks - Regional stocks, each showing price versus our Fair Value estimate (as of Jul 11, 2026).

Stock Price Fair Value vs Fair Value
PT Bank Central Asia Tbk BBCA 6,175 IDR 6,087 IDR -1%
KB Financial Group 105560 184,400 KRW 213,797 KRW +16%
PT Bank Rakyat Indonesia (Persero) Tbk BBRI 2,970 IDR 4,891 IDR +65%
PT Bank Mandiri (Persero) Tbk BMRI 4,310 IDR 7,841 IDR +82%
Banco Bradesco S.A BBD 5,120 ARS 10,240 ARS +100%
Shinhan Financial Group 055550 107,900 KRW 137,259 KRW +27%
Hana Financial Group 086790 136,800 KRW 193,969 KRW +42%
Lloyds Banking Group LYG 4,138 ARS 8,275 ARS +100%
Banco de Chile, CHILE 193.10 CLP 152.55 CLP -21%
Joint Stock Commercial Bank for Foreign Trade of Vietnam, VCB 59,400 VND 84,201 VND +42%

Compare KakaoBank Corp 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 KakaoBank Corp (323410) overvalued or undervalued?
As of Jul 11, 2026, our model estimates a fair value of 13,104 KRW versus a price of 22,000 KRW, about −40% (overvalued).
What is the fair value of 323410?
Our model-based fair value for KakaoBank Corp is 13,104 KRW (as of Jul 11, 2026), built from audited fundamentals. The current price is 22,000 KRW.
What is the quality score of 323410?
KakaoBank Corp has a Quality Score of 61/100. 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 KakaoBank Corp (323410)?
KakaoBank Corp reported trailing-twelve-month revenue of about 1.8T KRW (latest available figure, as of Jul 11, 2026).
What is the net profit margin of 323410?
The net profit margin of KakaoBank Corp is about 30.0%, meaning it keeps roughly 30.0% of revenue as net income. Based on the latest reported figures.
Does KakaoBank Corp pay a dividend?
KakaoBank Corp currently shows a dividend yield of about 2.00% relative to its recent price (as of Jul 11, 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 KakaoBank Corp 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.