EN DE

WOT. Co (396470) Fair Value & Analysis

Technology · KR · Market cap 86.4B KRW

WC WOT. Co 396470 · KQ
Price6,220 KRW
Fair Value3,699 KRW
Upside-40.5%
Quality58/100
Watch WOT. Co for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Highly profitable · 22.3% net margin
Low debt · generates free cash flow
1.32% dividend yield
Ranks above peers (7/10)
Moderate moat 59/100
Evidence: High Range 2,823 KRW – 4,624 KRW Share as image

Fair value as of: Jul 22, 2026

From 22 valuation models · updated 19 days ago

Share price +11.7% over the past month.

A solid business, but screening 41% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (4,624 KRW). The favourable scenario is already priced in.
  • Solid but not exceptional quality (58/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (3 years)

16,884 KRW 4,450 KRW Fair Value 3,699 KRW Oct 2023 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 22, 2026.

How to read this chart

33‑month range 4,450 KRW – 16,884 KRW · fair‑value band 2,823 KRW – 4,624 KRW · the 6,220 KRW price screens above the 3,699 KRW fair value. Dashed = 300-day average. As of Jul 22, 2026.

Full chart & analysis →

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

Analysis

WOT. Co (396470) currently trades at 6,220 KRW, while our model-based Fair Value estimate is 3,699 KRW, implying the stock looks roughly 40.5% overvalued today. The Quality Score stands at 58/100 (solid quality), in the Technology 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, WOT. Co generated revenue of 15.0B KRW at a net margin of 22.3%. Revenue declined 5.8% year over year. It earns a return on equity of 5.1%. Fundamentals as of Jul 22, 2026

Our scenario range runs from 2,823 KRW (bear case) to 4,624 KRW (bull case); at 6,220 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 43% below its 52-week high and 6% above its 52-week low, currently below its 200-day average. For context, the median of 10 Technology peers we cover trades at -73% fair-value upside, at -41%, 396470 screens cheaper 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 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
Highest evidence
Growth DCF 1,248 KRW 1,673 KRW 2,401 KRW 80
Residual Income 3,177 KRW 3,238 KRW 3,173 KRW 76
Rev-Margin DCF 1,299 KRW 1,933 KRW 2,705 KRW 74
All 22 models by family
DCF Models
FCF DCF 1,196 KRW 1,634 KRW 2,446 KRW 38
Owner Earnings 2,316 KRW 3,194 KRW 4,821 KRW 31
5Y Revenue Exit 1,299 KRW 1,907 KRW 2,790 KRW 39
5Y EBITDA Exit 1,700 KRW 2,600 KRW 3,793 KRW 41
5Y P/E Exit 2,955 KRW 4,773 KRW 6,937 KRW 38
10Y Revenue Exit 1,213 KRW 1,662 KRW 2,149 KRW 36
10Y EBITDA Exit 1,493 KRW 2,091 KRW 2,737 KRW 37
10Y P/E Exit 2,255 KRW 3,435 KRW 4,583 KRW 35
Earnings-Based
Graham-Dodd 1,505 KRW 1,840 KRW 2,070 KRW 54
EPV 1,238 KRW 1,432 KRW 1,600 KRW 59
Multiples
P/E Multiple 4,649 KRW 6,199 KRW 7,748 KRW 63
P/S Multiple 2,823 KRW 3,763 KRW 4,704 KRW 58
P/B Multiple 2,823 KRW 3,763 KRW 4,704 KRW 55
EV/EBIT 2,852 KRW 3,776 KRW 4,700 KRW 53
EV/EBITDA 2,343 KRW 3,097 KRW 3,851 KRW 54
EV/Revenue 1,481 KRW 2,082 KRW 2,682 KRW 43
Asset-Based
NCAV (Graham) 2,048 KRW 2,745 KRW 4,097 KRW 50
Growth DCF
Growth DCF 1,248 KRW 1,673 KRW 2,401 KRW 80
Rev-Margin DCF 1,299 KRW 1,933 KRW 2,705 KRW 74
Economic Profit
Residual Income 3,177 KRW 3,238 KRW 3,173 KRW 76
ROIC Compounder 1,238 KRW 1,432 KRW 1,600 KRW 72
Growth Earnings
Growth-Adj P/E 3,252 KRW 4,645 KRW 6,039 KRW 68

Widest divergence: Growth Earnings (4,645 KRW) versus Earnings-Based (1,432 KRW). Highest evidence: Growth DCF (80).

Notify me when 396470 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 15.0B KRW
Revenue growth (YoY) -5.8%
Net margin 22.3%
Return on equity 5.1%
Free cash flow 1.9B KRW FY2025
Operating margin 22.1%
More key figures
Dividend yield 1.1%
EPS growth (YoY) -18.8%

Figures from reported company fundamentals · as of Jul 22, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 58/100

Of which business quality 57 · Market factors (momentum, volatility) 21

Profitability 38
Margins and returns on capital today
Quality Growth 53
Are margins and returns improving?
Cashflow 53
Earnings quality: real cash, not paper profit
Fin. Strength 81
Balance sheet, leverage, solvency risk
Investment 33
Disciplined investing over empire-building
Low Volatility 35
Calm price path (market factor)
Momentum 13
Price trend over the last 3–12 months (market factor)
52W Momentum 19
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

WOT. Co., Ltd manufactures and sells temperature and humidity control equipment for the semiconductor production process in South Korea. It also offers semiconductor-related equipment repair services. The company was founded in 2004 and is headquartered in Hwaseong-si, South Korea.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

WOT. Co reported revenue of 15.2B KRW in FY2025 versus 26.7B KRW in FY2021, a compound −13.1%/yr. Reported net income was 3.6B KRW in FY2025, compounding −8.6%/yr from FY2021.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
15.2B KRW
Latest YoY
+0.2%
Avg. growth/yr (3Y) 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.
−12.6%
Revenue −13.1%/yr
FY21 26.7B KRW
FY22 22.8B KRW
FY23 12.8B KRW
FY24 15.2B KRW
FY25 15.2B KRW
Net income −8.6%/yr
FY21 5.1B KRW
FY22 5.9B KRW
FY23 2.2B KRW
FY24 3.4B KRW
FY25 3.6B KRW

396470 screens 41% overvalued. Compare with Delta Electronics, Inc →

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). "WOT. Co Fair Value". https://www.fairvalue-calculator.com/stock/396470

Peer Group

Electronic Components · 625 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 58 · Above median
Fair Value upside −41% · Above median
Return on equity (TTM) 5% · Below median
Return on assets 2% · Below median
Net margin (TTM) 22% · Top 25%
Operating margin (TTM) 22% · Top 25%
Revenue growth -6% · Below median
Dividend yield (TTM) 1.3% · Above median

Valuation Multiples vs Electronic Components 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 0
FUTURE 0 · sector 32
PAST 20 · sector 24
HEALTH 100 · sector 95
DIVIDEND 26 · sector 25

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 Electronic Components stocks, each showing price versus our Fair Value estimate (as of Jul 22, 2026).

Stock Price Fair Value vs Fair Value
Delta Electronics, Inc 2308 1,880 TWD 515.23 TWD -73%
Hon Hai Precision Industry Co 2317 242.50 TWD 270.47 TWD +12%
Luxshare Precision Industry Co 002475 ¥62.14 ¥38.44 -38%
Samsung Electro-Mechanics Co 009150 1,260,000 KRW 166,421 KRW -87%
Elite Material Co 2383 4,990 TWD 714.36 TWD -86%
Yageo Corporation 2327 699.00 TWD 216.55 TWD -69%
Shengyi Technology Co 600183 ¥132.29 ¥27.45 -79%
Shennan Circuits Co 002916 ¥364.00 ¥93.50 -74%
Victory Giant Technology (HuiZhou) Co 2476 HK$297.00 HK$103.98 -65%
Wus Printed Circuit (Kunshan) Co 002463 ¥127.80 ¥31.95 -75%

Compare WOT. Co with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Technology 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 WOT. Co (396470) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of 3,699 KRW versus a price of 6,220 KRW, about −41% (overvalued).
What is the fair value of 396470?
Our model-based fair value for WOT. Co is 3,699 KRW (as of Jul 22, 2026), built from audited fundamentals. The current price is 6,220 KRW.
What is the quality score of 396470?
WOT. Co has a Quality Score of 58/100. 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 WOT. Co (396470)?
WOT. Co reported trailing-twelve-month revenue of about 15.0B KRW (latest available figure, as of Jul 22, 2026).
What is the net profit margin of 396470?
The net profit margin of WOT. Co is about 22.3%, meaning it keeps roughly 22.3% of revenue as net income. Based on the latest reported figures.
Does WOT. Co pay a dividend?
WOT. Co currently shows a dividend yield of about 1.06% relative to its recent price (as of Jul 22, 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 WOT. Co 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.