Mastern Premier REIT 1 Co. Ltd. (357430) fair value: what the stock is really worth
As of Sep 23, 2026: fair value of Mastern Premier REIT 1 Co. Ltd. KRW 1,038, price KRW 885, upside +17.3%, quality 56 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Mastern Premier REIT 1 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
Mastern Premier REIT 1 Co., Ltd. is based in Seoul, South Korea.
Stock analysis
Mastern Premier REIT 1 Co. Ltd. (357430) currently trades at 885.00 KRW, while our model-based Fair Value estimate is 1,038 KRW, implying the stock looks roughly 14.8% undervalued today.
Show more
Valuation
Bull case: the Asset-Based group reads highest at a median of 2,069 KRW per share, and 5 of the 8 models we run sit above the 885.00 KRW price.
Bear case: the Growth DCF group reads lowest at 243.66 KRW, and 3 of the 8 models stay below the price. Evidence for this calculation is low.
Scenario range: 207.64 KRW (bear) to 2,665 KRW (bull), the price of 885.00 KRW sits inside 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 56/100 (solid quality), in the Real Estate sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Mastern Premier REIT 1 Co. Ltd. reported revenue of 3.5B KRW in FY2026 versus 3.4B KRW in FY2022, a compound +0.6%/yr. Reported net income was −4.5B KRW in FY2026.
Key figures
Market cap 27.0B KRW (≈ $19.8M) · Net margin −129% · Return on assets (EBIT) −0.4% · Free cash flow 2.1B KRW · Net debt 42.2B KRW.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 42 out of 100 (low confidence).
What moves the price
The share trades about 47% below its 52-week high and 74% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Real Estate peers we cover trades at −27% fair-value upside, at 17%, 357430 screens cheaper than that median.
Fair Value models
Bear 207.64 KRWFair Value 1,038 KRWBull 2,665 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.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.40/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
−14.7%
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.
−4.8%
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.
+136.2%
Start year 2021 (pandemic)
’21
’22
’23
’24
’25
’26
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.
57.8% (2021) → −71.2% (2026)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2026 is a loss year, no rate is defined from a loss
not computed
Growth Forecast
Little optimism in the price
The price assumes less 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).
+19.7%
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 +17.2% a year for the price.
Compare Mastern Premier REIT 1 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.REIT - Retail · 94 stocks
Beats the industry median on 6/10 measures
Overall it ranks above its industry peers.
Valuation
Quality Score59 · Above median
Fair Value upside+17% · Above median
Profitability
Return on assets0% · Bottom 25%
Net margin (TTM)−129% · Bottom 25%
Operating margin (TTM)0% · Bottom 25%
Growth and dividend
Revenue growth0% · Below median
Dividend yield (TTM)21.7% · Top 25%
Balance sheet
Debt / equity0.43× · Lowest 25%
Valuation Multiplesvs REIT - Retail 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). "Mastern Premier REIT 1 Co. Ltd. Fair Value". https://www.fairvalue-calculator.com/stock/357430
Frequently asked questions
Is Mastern Premier REIT 1 Co. Ltd. (357430) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 1,038 KRW versus a price of 885.00 KRW, about +17% upside (undervalued).
What is the fair value of 357430?
Our model-based fair value for Mastern Premier REIT 1 Co. Ltd. is 1,038 KRW (as of Sep 24, 2026), built from audited fundamentals. The current price: 885.00 KRW.
What is the quality score of 357430?
Mastern Premier REIT 1 Co. Ltd. has a Quality Score of 56/100. 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 Mastern Premier REIT 1 Co. Ltd. (357430)?
Our model-based price target is the fair value of 1,038 KRW (as of Sep 24, 2026) from 8 valuation models. Cautious scenario 207.64 KRW, optimistic scenario 2,665 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Mastern Premier REIT 1 Co. Ltd. stock forecast for 2026?
Our models put fair value at 1,038 KRW, about +17% upside versus a price of 885.00 KRW (undervalued). Cautious scenario 207.64 KRW, optimistic scenario 2,665 KRW. The calculation is refreshed regularly with new filings.
What growth is priced into Mastern Premier REIT 1 Co. Ltd. (357430)?
For today's price to be fair in a discounted-cash-flow model, Mastern Premier REIT 1 Co. Ltd. would have to grow free cash flow by +19.7 % per year for five years (discount rate 10.1 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +136.2 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of 357430 use?
Our models discount Mastern Premier REIT 1 Co. Ltd. at 10.1 %: a base by market capitalisation (nano), 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 Mastern Premier REIT 1 Co. Ltd. that is +19.7 % per year a year over ten years, using the same discount rate (10.1 %) and the same formula as our fair value.
How much growth has Mastern Premier REIT 1 Co. Ltd. (357430) delivered so far?
Over the past 5 years revenue at Mastern Premier REIT 1 Co. Ltd. grew +136.2 % a year. The price currently implies +19.7 % 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 Mastern Premier REIT 1 Co. Ltd. (357430) growing?
The median revenue growth in the sector is +1.8 % a year. That is the yardstick for the growth priced into Mastern Premier REIT 1 Co. Ltd. (+19.7 % 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 Mastern Premier REIT 1 Co. Ltd. (357430)?
The free-cash-flow yield on the price is 7.96 %: that much free cash flow Mastern Premier REIT 1 Co. Ltd. produces per unit of market value. When it exceeds the discount rate of our models (10.1 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Mastern Premier REIT 1 Co. Ltd. (357430)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Mastern Premier REIT 1 Co. Ltd. it is 1,038 KRW per share (as of Sep 24, 2026), against a price of 885.00 KRW. It is the blended result of 8 valuation models (cash flow, earnings, asset, dividend).
Is Mastern Premier REIT 1 Co. Ltd. stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 357430 trades below its calculated fair value: price 885.00 KRW, fair value 1,038 KRW, a gap of about +17% (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 357430?
No. The price is what the market pays today (885.00 KRW); the fair value is what the company's own numbers justify (1,038 KRW). For Mastern Premier REIT 1 Co. Ltd. the two are 153.22 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Mastern Premier REIT 1 Co. Ltd. worth?
The market values Mastern Premier REIT 1 Co. Ltd. at about 27.0B KRW (market capitalisation, as of Sep 24, 2026). Per share that is 885.00 KRW; our models calculate a fair value of 1,038 KRW per share.
What do the bullish and bearish scenarios say about 357430?
Our models span a range for Mastern Premier REIT 1 Co. Ltd.: cautious scenario 207.64 KRW, base 1,038 KRW, optimistic 2,665 KRW per share (as of Sep 24, 2026, price 885.00 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Mastern Premier REIT 1 Co. Ltd. (357430)?
Balance-sheet figures for Mastern Premier REIT 1 Co. Ltd. (as of Sep 24, 2026): debt of 0.43 per unit of equity. They feed the Quality Score of 56/100, which measures business quality independently of the share price.
How far is 357430 from its 52-week high?
Mastern Premier REIT 1 Co. Ltd. trades at 885.00 KRW, about 47% below its 52-week high of 1,659 KRW and 74% above the low of 509.00 KRW (as of Sep 23, 2026). Distance from the high says nothing about value: that is what the fair value of 1,038 KRW is for.
Which stocks are comparable to Mastern Premier REIT 1 Co. Ltd.?
From the same area (Real Estate) we also value Simon Property Group, Realty Income Corporation, Unibail-Rodamco-Westfield SE, Kimco Realty Corporation, 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 Mastern Premier REIT 1 Co. Ltd. stock attractive at the current price?
The data as of Sep 24, 2026: price 885.00 KRW, calculated fair value 1,038 KRW (+17%), Quality Score 56/100, from 8 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 357430 calculated?
We run Mastern Premier REIT 1 Co. Ltd. through 8 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 1,038 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 14.0 % above its aggregate fair value. Mastern Premier REIT 1 Co. Ltd. currently trades 17 % 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 Mastern Premier REIT 1 Co. Ltd. (357430)?
The closing price on Sep 23, 2026 was 885.00 KRW. Our model-based fair value is 1,038 KRW, about +17% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Mastern Premier REIT 1 Co. Ltd. right now?
The model range is unusually wide (207.64 KRW to 2,665 KRW). The outcome hinges heavily on assumptions, so read the point estimate with caution. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual. As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Key figures of Mastern Premier REIT 1 Co. Ltd.
How large is the market capitalisation of Mastern Premier REIT 1 Co. Ltd. (357430)?
The market capitalisation of Mastern Premier REIT 1 Co. Ltd. is 27.0B KRW (≈ $19.8M). 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 net margin of Mastern Premier REIT 1 Co. Ltd. (357430)?
The net margin of Mastern Premier REIT 1 Co. Ltd. is −129% (fiscal year 2026). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the EBIT return on assets of Mastern Premier REIT 1 Co. Ltd. (357430)?
On an EBIT basis the return on assets of Mastern Premier REIT 1 Co. Ltd. is −0.4% (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.
How much net debt does Mastern Premier REIT 1 Co. Ltd. (357430) carry?
The net debt of Mastern Premier REIT 1 Co. Ltd. is 42.2B KRW (fiscal year 2026, ≈ 19.7 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 Mastern Premier REIT 1 Co. Ltd. in the live analysis
One click puts Mastern Premier REIT 1 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.
