Brand X Co. Ltd. (337930) fair value: what the stock is really worth
As of Sep 23, 2026: fair value of Brand X Co. Ltd. KRW 7,050, price KRW 2,350, upside +200.0%, quality 51 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Brand X 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 freePro now: $1 first month
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, dashed = 300-day average. As of Sep 27, 2026.
How to read this chart
60‑month range 2,330 KRW – 11,855 KRW · fair‑value band 3,663 KRW – 9,100 KRW · the 2,350 KRW price screens below the 7,050 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 27, 2026.
Follow Brand X Co. in your weekly email
Every Wednesday you see whether Brand X 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.
XEXYMIX Corporation manufactures and sells athleisure clothing in South Korea.
Show more
XEXYMIX Corporation manufactures and sells athleisure clothing in South Korea. The company provides women's leggings, jogger pants, top, padtop, outerwear, bottoms, innerwear, swimwear, and business wear; men's top, outerwear, bottoms, innerwear, business wear, and swimwear; golf wears for women and men's, and supplies; swimwear for women, men's, and kids; and shoes and supplies. The company was formerly known as Brand X Co.,Ltd. and changed its name to XEXYMIX Corporation in March 2025. XEXYMIX Corporation was founded in 2017 and is based in Seoul, South Korea.
Stock analysis
Brand X Co. Ltd. (337930) currently trades at 2,350 KRW, while our model-based Fair Value estimate is 7,050 KRW, implying the stock looks roughly 66.7% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 11,835 KRW per share, and 21 of the 23 models we run sit above the 2,350 KRW price.
Bear case: the Growth DCF group reads lowest at 1,907 KRW, and 2 of the 23 models stay below the price. Evidence for this calculation is low.
Scenario range: 3,663 KRW (bear) to 9,100 KRW (bull), the price of 2,350 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 51/100 (solid quality), in the Consumer Cyclical sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Brand X Co. Ltd. reported revenue of 274B KRW in FY2025 versus 166B KRW in FY2021, a compound +13.4%/yr. Reported net income was 11.8B KRW in FY2025, compounding +11.1%/yr from FY2021.
Key figures
Market cap 86.1B KRW (≈ $63.3M) · P/S ratio 0.31 · Dividend yield 5.5% · Net margin 4.3% · Return on equity 10.7% · Return on assets (EBIT) 13.5% · Operating margin 2.1% · Revenue (TTM) 276B KRW.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 48 out of 100 (low confidence).
What moves the price
The share trades about 62% below its 52-week high and 1% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −18% fair-value upside, at 200%, 337930 screens cheaper than that median.
Fair Value models
Bear 3,663 KRWFair Value 7,050 KRWBull 9,100 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.
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.62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+0.9%
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.
+9.8%
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.
+14.4%
Start year 2020 (pandemic)
Revenue growth 7 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.
+43.7%
’18
’19
’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.
+14.0%
Earnings growth per share plus dividend.
Earnings per share, growth per year+8.5%
Dividend (yield on the price)5.5%
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% → 6%
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+52.8%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (South Korea: IMF forecast 2.1% a year to 2030, 2.1% from 2016 to 2025) that is about +49.7% a year for the price.
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.Apparel Manufacturing · 228 stocks
Beats the industry median on 8/10 measures
Overall it ranks above its industry peers.
Valuation
Quality Score51 · Below median
Fair Value upside+200.0% · Top 25%
Profitability
Return on equity (TTM)10.7% · Above median
Return on assets6.0% · Top 25%
Net margin (TTM)4.3% · Above median
Operating margin (TTM)2.1% · Below median
Growth and dividend
Revenue growth4.4% · Above median
Dividend yield (TTM)5.5% · Top 25%
Balance sheet
Debt / equity0.01× · Below median
Valuation Multiplesvs Apparel Manufacturing median · lower = cheaper
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). "Brand X Co. Ltd. Fair Value". https://www.fairvalue-calculator.com/stock/337930
Frequently asked questions
Is Brand X Co. Ltd. (337930) overvalued or undervalued?
As of Sep 27, 2026, our model estimates a fair value of 7,050 KRW versus a price of 2,350 KRW, about +200% upside (undervalued).
What is the fair value of 337930?
Our model-based fair value for Brand X Co. Ltd. is 7,050 KRW (as of Sep 27, 2026), built from audited fundamentals. The current price: 2,350 KRW.
What is the quality score of 337930?
Brand X Co. Ltd. has a Quality Score of 51/100. 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 Brand X Co. Ltd. (337930)?
Our model-based price target is the fair value of 7,050 KRW (as of Sep 27, 2026) from 23 valuation models. Cautious scenario 3,663 KRW, optimistic scenario 9,100 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Brand X Co. Ltd. stock forecast for 2026?
Our models put fair value at 7,050 KRW, about +200% upside versus a price of 2,350 KRW (undervalued). Cautious scenario 3,663 KRW, optimistic scenario 9,100 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Brand X Co. Ltd. (337930)?
Brand X Co. Ltd. reported trailing-twelve-month revenue of about 276B KRW (latest available figure, as of Sep 27, 2026).
Does Brand X Co. Ltd. pay a dividend?
Brand X Co. Ltd. currently shows a dividend yield of about 5.53% relative to its recent price (as of Sep 27, 2026).
What growth is priced into Brand X Co. Ltd. (337930)?
For today's price to be fair in a discounted-cash-flow model, Brand X Co. Ltd. would have to grow free cash flow by +52.8 % per year for five years (discount rate 13.4 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +14.4 % per year. As of Sep 27, 2026.
What discount rate (WACC) does the fair value of 337930 use?
Our models discount Brand X Co. Ltd. at 13.4 %: a base by market capitalisation (micro), damped by beta 1.08, country premium for South Korea. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Brand X Co. Ltd. that is +52.8 % per year a year over ten years, using the same discount rate (13.4 %) and the same formula as our fair value.
How much growth has Brand X Co. Ltd. (337930) delivered so far?
Over the past 5 years revenue at Brand X Co. Ltd. grew +14.4 % a year. The price currently implies +52.8 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Brand X Co. Ltd. (337930) growing?
The median revenue growth in the sector is +2.3 % a year. That is the yardstick for the growth priced into Brand X Co. Ltd. (+52.8 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Brand X Co. Ltd. (337930)?
The free-cash-flow yield on the price is 0.31 %: that much free cash flow Brand X Co. Ltd. produces per unit of market value. When it exceeds the discount rate of our models (13.4 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Brand X Co. Ltd. (337930)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Brand X Co. Ltd. it is 7,050 KRW per share (as of Sep 27, 2026), against a price of 2,350 KRW. It is the blended result of 23 valuation models (cash flow, earnings, asset, dividend).
Is Brand X Co. Ltd. stock overvalued or undervalued in 2026?
As of Sep 27, 2026, 337930 trades below its calculated fair value: price 2,350 KRW, fair value 7,050 KRW, a gap of about +200% (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 337930?
No. The price is what the market pays today (2,350 KRW); the fair value is what the company's own numbers justify (7,050 KRW). For Brand X Co. Ltd. the two are 4,700 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Brand X Co. Ltd. worth?
The market values Brand X Co. Ltd. at about 86.1B KRW (market capitalisation, as of Sep 27, 2026). Per share that is 2,350 KRW; our models calculate a fair value of 7,050 KRW per share.
What do the bullish and bearish scenarios say about 337930?
Our models span a range for Brand X Co. Ltd.: cautious scenario 3,663 KRW, base 7,050 KRW, optimistic 9,100 KRW per share (as of Sep 27, 2026, price 2,350 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Brand X Co. Ltd. (337930)?
Balance-sheet figures for Brand X Co. Ltd. (as of Sep 27, 2026): return on equity 10.7%, debt of 0.01 per unit of equity. They feed the Quality Score of 51/100, which measures business quality independently of the share price.
How far is 337930 from its 52-week high?
Brand X Co. Ltd. trades at 2,350 KRW, about 62% below its 52-week high of 6,189 KRW and 1% above the low of 2,330 KRW (as of Sep 23, 2026). Distance from the high says nothing about value: that is what the fair value of 7,050 KRW is for.
Which stocks are comparable to Brand X Co. Ltd.?
From the same area (Consumer Cyclical) we also value Ralph Lauren Corporation, Moncler S.p.A, LPP SA, Levi Strauss & Co, 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 Brand X Co. Ltd. stock attractive at the current price?
The data as of Sep 27, 2026: price 2,350 KRW, calculated fair value 7,050 KRW (+200%), Quality Score 51/100, from 23 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 337930 calculated?
We run Brand X Co. Ltd. through 23 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 7,050 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 16.1 % above its aggregate fair value. Brand X Co. Ltd. currently trades 200 % 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 Brand X Co. Ltd. (337930)?
The closing price on Sep 23, 2026 was 2,350 KRW. Our model-based fair value is 7,050 KRW, about +200% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Brand X Co. Ltd. right now?
The price is below even our cautious bear case (3,663 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. Solid quality (51/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (3,663 KRW to 9,100 KRW) leaves room in how you read the outcome.
Key figures of Brand X Co. Ltd.
How large is the market capitalisation of Brand X Co. Ltd. (337930)?
The market capitalisation of Brand X Co. Ltd. is 86.1B KRW (≈ $63.3M). 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 Brand X Co. Ltd. (337930)?
The price-to-sales ratio of Brand X Co. Ltd. is 0.31 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the dividend yield of Brand X Co. Ltd. (337930)?
The dividend yield of Brand X Co. Ltd. is 5.5%. 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 Brand X Co. Ltd. (337930)?
The net margin of Brand X Co. Ltd. is 4.3% (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 Brand X Co. Ltd. (337930)?
The return on equity (ROE) of Brand X Co. Ltd. is 10.7% (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 Brand X Co. Ltd. (337930)?
On an EBIT basis the return on assets of Brand X Co. Ltd. is 13.5% (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 Brand X Co. Ltd. (337930)?
The operating margin of Brand X Co. Ltd. is 2.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Brand X Co. Ltd. (337930)?
Revenue at Brand X Co. Ltd. is growing +4.4% versus a year earlier (3y avg +9.8%). 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 Brand X Co. Ltd. (337930)?
Earnings per share at Brand X Co. Ltd. are growing +2.0% versus a year earlier. How much earnings per share grew versus a year earlier.
Free · no account needed
Watch Brand X Co. Ltd. in the live analysis
One click puts Brand X 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.
