WOT. Co., Ltd (396470) fair value: what the stock is really worth
As of Sep 23, 2026: fair value of WOT. Co., Ltd KRW 2,759, price KRW 6,760, upside -59.2%, quality 58 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch WOT. 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
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.
Stock analysis
WOT. Co., Ltd (396470) currently trades at 6,760 KRW, while our model-based Fair Value estimate is 2,759 KRW, implying the stock looks roughly 145.0% overvalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 4,645 KRW per share, and 0 of the 22 models we run sit above the 6,760 KRW price.
Bear case: the Earnings-Based group reads lowest at 1,053 KRW, and 22 of the 22 models stay below the price. Evidence for this calculation is medium.
Scenario range: 2,442 KRW (bear) to 2,759 KRW (bull), the price of 6,760 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 58/100 (solid quality), in the Technology sector.
Weak Growth: Revenue growth is weak: less than 2 % a year.
WOT. Co., Ltd 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.
Key figures
Market cap 109B KRW (≈ $80.1M) · P/S ratio 5.78 · Dividend yield 1.0% · Net margin 23.4% · Return on equity 5.1% · Return on assets (EBIT) 9.5% · Operating margin 22.1% · Revenue (TTM) 15.0B KRW.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 52 out of 100 (low confidence).
What moves the price
The share trades about 36% below its 52-week high and 52% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Technology peers we cover trades at −66% fair-value upside, at −59%, 396470 screens cheaper than that median.
Fair Value models
Bear 2,442 KRWFair Value 2,759 KRWBull 2,759 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 weak: less than 2 % a year.
Revenue growth 1 year
+0.2%
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.
−12.6%
’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.
−6.0%
Earnings growth per share plus dividend.
Earnings per share, growth per year−7.0%
Dividend (yield on the price)1.0%
Profit margin 2021 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.23% → 16%
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).
+25.0%
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 +22.5% 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.Electronic Components · 654 stocks
Beats the industry median on 4/9 measures
A mixed picture versus its industry peers.
Valuation
Quality Score58 · Above median
Fair Value upside−59% · Below median
Profitability
Return on equity (TTM)5% · Below median
Return on assets2% · Below median
Net margin (TTM)22% · Top 25%
Operating margin (TTM)22% · Top 25%
Growth and dividend
Revenue growth−6% · Below median
Dividend yield (TTM)1.0% · Below median
Valuation Multiplesvs Electronic Components median · lower = cheaper
P/FCF0.0× · Cheapest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 0
FUTURE (revenue growth)0· sector 38
PAST (return on equity)20· sector 26
HEALTH (low debt)100· sector 95
DIVIDEND (yield)21· sector 25
VALUE 0: the price sits above our fair-value range.
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.
Is WOT. Co., Ltd (396470) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 2,759 KRW versus a price of 6,760 KRW, about −59% upside (overvalued).
What is the fair value of 396470?
Our model-based fair value for WOT. Co., Ltd is 2,759 KRW (as of Sep 24, 2026), built from audited fundamentals. The current price: 6,760 KRW.
What is the quality score of 396470?
WOT. Co., Ltd 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 price target for WOT. Co., Ltd (396470)?
Our model-based price target is the fair value of 2,759 KRW (as of Sep 24, 2026) from 22 valuation models. Cautious scenario 2,442 KRW, optimistic scenario 2,759 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the WOT. Co., Ltd stock forecast for 2026?
Our models put fair value at 2,759 KRW, about −59% upside versus a price of 6,760 KRW (overvalued). Cautious scenario 2,442 KRW, optimistic scenario 2,759 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of WOT. Co., Ltd (396470)?
WOT. Co., Ltd reported trailing-twelve-month revenue of about 15.0B KRW (latest available figure, as of Sep 24, 2026).
Does WOT. Co., Ltd pay a dividend?
WOT. Co., Ltd currently shows a dividend yield of about 1.04% relative to its recent price (as of Sep 24, 2026).
What growth is priced into WOT. Co., Ltd (396470)?
For today's price to be fair in a discounted-cash-flow model, WOT. Co., Ltd would have to grow free cash flow by +25.0 % per year for five years (discount rate 12.8 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 4 years revenue grew -13.1 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of 396470 use?
Our models discount WOT. Co., Ltd at 12.8 %: a base by market capitalisation (micro), damped by beta 0.88, 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 WOT. Co., Ltd that is +25.0 % per year a year over ten years, using the same discount rate (12.8 %) and the same formula as our fair value.
How much growth has WOT. Co., Ltd (396470) delivered so far?
Over the past 4 years revenue at WOT. Co., Ltd grew -13.1 % a year. The price currently implies +25.0 % 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 WOT. Co., Ltd (396470) growing?
The median revenue growth in the sector is +3.4 % a year. That is the yardstick for the growth priced into WOT. Co., Ltd (+25.0 % 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 WOT. Co., Ltd (396470)?
The free-cash-flow yield on the price is 1.70 %: that much free cash flow WOT. Co., Ltd produces per unit of market value. When it exceeds the discount rate of our models (12.8 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of WOT. Co., Ltd (396470)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For WOT. Co., Ltd it is 2,759 KRW per share (as of Sep 24, 2026), against a price of 6,760 KRW. It is the blended result of 22 valuation models (cash flow, earnings, asset, dividend).
Is WOT. Co., Ltd stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 396470 trades above its calculated fair value: price 6,760 KRW, fair value 2,759 KRW, a gap of about −59% (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 396470?
No. The price is what the market pays today (6,760 KRW); the fair value is what the company's own numbers justify (2,759 KRW). For WOT. Co., Ltd the two are 4,001 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is WOT. Co., Ltd worth?
The market values WOT. Co., Ltd at about 109B KRW (market capitalisation, as of Sep 24, 2026). Per share that is 6,760 KRW; our models calculate a fair value of 2,759 KRW per share.
What do the bullish and bearish scenarios say about 396470?
Our models span a range for WOT. Co., Ltd: cautious scenario 2,442 KRW, base 2,759 KRW, optimistic 2,759 KRW per share (as of Sep 24, 2026, price 6,760 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of WOT. Co., Ltd (396470)?
Balance-sheet figures for WOT. Co., Ltd (as of Sep 24, 2026): return on equity 5.1%. They feed the Quality Score of 58/100, which measures business quality independently of the share price.
How far is 396470 from its 52-week high?
WOT. Co., Ltd trades at 6,760 KRW, about 36% below its 52-week high of 10,590 KRW and 52% above the low of 4,450 KRW (as of Sep 23, 2026). Distance from the high says nothing about value: that is what the fair value of 2,759 KRW is for.
Which stocks are comparable to WOT. Co., Ltd?
From the same area (Technology) we also value Amphenol Corporation, Delta Electronics, Inc, Corning Incorporated, Hon Hai Precision Industry 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 WOT. Co., Ltd stock attractive at the current price?
The data as of Sep 24, 2026: price 6,760 KRW, calculated fair value 2,759 KRW (−59%), Quality Score 58/100, from 22 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 396470 calculated?
We run WOT. Co., Ltd through 22 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 2,759 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. WOT. 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 WOT. Co., Ltd (396470)?
The closing price on Sep 23, 2026 was 6,760 KRW. Our model-based fair value is 2,759 KRW, about −59% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with WOT. Co., Ltd right now?
The price sits above even our optimistic bull case (2,759 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. The models converge in a tight band (2,442 KRW to 2,759 KRW), unusually little disagreement for a valuation.
Key figures of WOT. Co., Ltd
How large is the market capitalisation of WOT. Co., Ltd (396470)?
The market capitalisation of WOT. Co., Ltd is 109B KRW (≈ $80.1M). 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 WOT. Co., Ltd (396470)?
The price-to-sales ratio of WOT. Co., Ltd is 5.78 (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 WOT. Co., Ltd (396470)?
The dividend yield of WOT. Co., Ltd is 1.0%. 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 WOT. Co., Ltd (396470)?
The net margin of WOT. Co., Ltd is 23.4% (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 WOT. Co., Ltd (396470)?
The return on equity (ROE) of WOT. Co., Ltd is 5.1% (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 WOT. Co., Ltd (396470)?
On an EBIT basis the return on assets of WOT. Co., Ltd is 9.5% (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 WOT. Co., Ltd (396470)?
The operating margin of WOT. Co., Ltd is 22.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at WOT. Co., Ltd (396470)?
Revenue at WOT. Co., Ltd is growing −5.8% versus a year earlier (3y avg −12.6%). 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 WOT. Co., Ltd (396470)?
Earnings per share at WOT. Co., Ltd are growing −18.8% versus a year earlier. How much earnings per share grew versus a year earlier.
Free · no account needed
Watch WOT. Co., Ltd in the live analysis
One click puts WOT. 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.
