EN DE

SAMG Entertainment Co (419530) Fair Value & Analysis

Communication Services · KR · Market cap 283B KRW

SE SAMG Entertainment Co 419530 · KQ
Price26,150 KRW
Fair Value35,561 KRW
Upside+36.0%
Quality58/100
Watch SAMG Entertainment Co for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Highly profitable · 20.3% net margin
Low debt · generates free cash flow
Ranks above peers (8/9)
Wide moat 72/100
Evidence: High Range 26,308 KRW – 44,815 KRW Share as image

Fair value as of: Jul 22, 2026

From 24 valuation models · updated 19 days ago

Share price −6.3% over the past month.

A solid business, screening 36% undervalued on our models.

What matters now

  • Solid quality (58/100) at a price below fair value, the discount is the argument here, not the business quality.
  • Our model range runs from 26,308 KRW (bear) to 44,815 KRW (bull), base 35,561 KRW. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 58/100 (solid quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (4 years)

94,800 KRW 8,880 KRW Fair Value 35,561 KRW Dec 2022 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

44‑month range 8,880 KRW – 94,800 KRW · fair‑value band 26,308 KRW – 44,815 KRW · the 26,150 KRW price screens below the 35,561 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

SAMG Entertainment Co (419530) currently trades at 26,150 KRW, while our model-based Fair Value estimate is 35,561 KRW, implying the stock looks roughly 36.0% undervalued today. The Quality Score stands at 58/100 (solid quality), in the Communication Services sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, SAMG Entertainment Co generated revenue of 143B KRW at a net margin of 20.3%. Revenue grew 5.5% year over year. It earns a return on equity of 47.8%. Net debt stands at 16.0B KRW. Fundamentals as of Jul 22, 2026

Our scenario range runs from 26,308 KRW (bear case) to 44,815 KRW (bull case); at 26,150 KRW, the current price sits below 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 74% below its 52-week high and 22% above its 52-week low, currently below its 200-day average. For context, the median of 10 Communication Services peers we cover trades at -52% fair-value upside, at 36%, 419530 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 29,951 KRW 56,464 KRW 112,350 KRW 80
Rev-Margin DCF 28,585 KRW 54,395 KRW 104,376 KRW 74
ROIC Compounder 27,383 KRW 41,604 KRW 58,187 KRW 72
All 24 models by family
DCF Models
FCF DCF 31,681 KRW 50,111 KRW 110,375 KRW 38
Owner Earnings 60,908 KRW 140,583 KRW 315,325 KRW 31
5Y Revenue Exit 27,697 KRW 47,764 KRW 89,846 KRW 39
5Y EBITDA Exit 34,686 KRW 61,901 KRW 115,343 KRW 41
5Y P/E Exit 50,506 KRW 117,886 KRW 210,925 KRW 38
10Y Revenue Exit 28,348 KRW 62,825 KRW 85,508 KRW 36
10Y EBITDA Exit 34,612 KRW 78,230 KRW 155,259 KRW 37
10Y P/E Exit 46,420 KRW 113,100 KRW 225,622 KRW 35
Earnings-Based
Graham-Dodd 21,899 KRW 152,719 KRW 214,319 KRW 54
Lynch FV 62,534 KRW 89,334 KRW 116,135 KRW 50
PEG = 1.0 62,534 KRW 89,334 KRW 116,135 KRW 46
EPV 20,719 KRW 24,095 KRW 27,096 KRW 59
Multiples
P/E Multiple 53,137 KRW 70,849 KRW 88,562 KRW 63
P/S Multiple 39,676 KRW 52,902 KRW 66,127 KRW 58
P/B Multiple 22,764 KRW 30,352 KRW 37,940 KRW 55
EV/EBIT 30,648 KRW 40,336 KRW 50,023 KRW 53
EV/EBITDA 34,246 KRW 45,132 KRW 56,019 KRW 54
EV/Revenue 23,625 KRW 33,070 KRW 42,515 KRW 43
Asset-Based
NCAV (Graham) 4,336 KRW 5,810 KRW 8,672 KRW 50
Growth DCF
Growth DCF 29,951 KRW 56,464 KRW 112,350 KRW 80
Rev-Margin DCF 28,585 KRW 54,395 KRW 104,376 KRW 74
Economic Profit
Residual Income 25,938 KRW 37,788 KRW 441,226 KRW 61
ROIC Compounder 27,383 KRW 41,604 KRW 58,187 KRW 72
Growth Earnings
Growth-Adj P/E 79,620 KRW 113,743 KRW 147,866 KRW 68

Widest divergence: Growth Earnings (113,743 KRW) versus Asset-Based (5,810 KRW). Highest evidence: Growth DCF (80).

Notify me when 419530 reaches fair value

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

Key figures & financial health

Revenue (TTM) 143B KRW
Revenue growth (YoY) +5.5%
Net margin 20.3%
Return on equity 47.8%
Free cash flow 15.7B KRW FY2025
Operating margin 10.3%
More key figures
EPS growth (YoY) -28.9%
Net debt 16.0B KRW FY2023

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 59 · Market factors (momentum, volatility) 7

Profitability 89
Margins and returns on capital today
Quality Growth 72
Are margins and returns improving?
Cashflow 47
Earnings quality: real cash, not paper profit
Fin. Strength 78
Balance sheet, leverage, solvency risk
Investment 27
Disciplined investing over empire-building
Low Volatility 16
Calm price path (market factor)
Momentum 3
Price trend over the last 3–12 months (market factor)
52W Momentum 5
Distance to the 52-week high (market factor)
Net Issuance 18
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

SAMG Entertainment Co., Ltd. produces TV series and animated feature films, and AD and games worldwide. The company also produces short clips in various languages; and develops, designs, and produces toys with animation IP. Its product portfolio includes Miniforce, CATCH!

Full company description

SAMG Entertainment Co., Ltd. produces TV series and animated feature films, and AD and games worldwide. The company also produces short clips in various languages; and develops, designs, and produces toys with animation IP. Its product portfolio includes Miniforce, CATCH! TEENIEPING: Fairies of Emotion, SUPERDINO, LULUPOP, Miraculous: Tales of Ladybug & Cat Noir, MONKART, WATCH-CAR, VROOM! VROOM! VROOMIZ, and Zak Storm. The company was founded in 2000 and is based in Seoul, South Korea.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

SAMG Entertainment Co reported revenue of 141B KRW in FY2025 versus 38.4B KRW in FY2021, a compound +38.5%/yr. Reported net income was 30.1B KRW in FY2025.

Growth Quality 91/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
141B KRW
Latest YoY
+21.3%
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.
+27.4%
Revenue +38.5%/yr
FY21 38.4B KRW
FY22 68.3B KRW
FY23 95.1B KRW
FY24 116B KRW
FY25 141B KRW
Net income
FY21 −11.1B KRW
FY22 −23.0B KRW
FY23 −17.2B KRW
FY24 −19.4B KRW
FY25 30.1B KRW

Watch 419530: get an alert when its fair value changes →

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). "SAMG Entertainment Co Fair Value". https://www.fairvalue-calculator.com/stock/419530

Peer Group

Entertainment · 265 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 +36% · Above median
Return on equity (TTM) 48% · Top 25%
Return on assets 12% · Top 25%
Net margin (TTM) 20% · Top 25%
Operating margin (TTM) 10% · Top 25%
Revenue growth 6% · Above median
Debt / equity 0.11× · Higher than median

Valuation Multiples vs Entertainment 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 81 · sector 6
FUTURE 28 · sector 10
PAST 100 · sector 0
HEALTH 95 · sector 97
DIVIDEND 0 · sector 44

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

Stock Price Fair Value vs Fair Value
Netflix, Inc ZNFL C$6.77 C$2.96 -56%
The Walt Disney Company DIS $96.30 $89.55 -7%
Warner Bros. Discovery, Inc WBD $26.87 $9.13 -66%
Live Nation Entertainment, Inc LYV $178.44 $46.89 -74%
Universal Music Group UMG €18.91 €14.78 -22%
TKO Group TKO $184.40 $22.16 -88%
Empresas Cablevisión, S.A. CABLECPO 55.00 MXN 60.49 MXN +10%
Beijing Enlight Media Co 300251 ¥11.77 ¥10.97 -7%
PT MNC Digital Entertainment Tbk, MSIN 456.00 IDR 221.09 IDR -52%
Prime Focus Limited PFOCUS ₹298.25 ₹63.45 -79%

Compare SAMG Entertainment Co with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Communication 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 SAMG Entertainment Co (419530) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of 35,561 KRW versus a price of 26,150 KRW, about +36% (undervalued).
What is the fair value of 419530?
Our model-based fair value for SAMG Entertainment Co is 35,561 KRW (as of Jul 22, 2026), built from audited fundamentals. The current price is 26,150 KRW.
What is the quality score of 419530?
SAMG Entertainment 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 SAMG Entertainment Co (419530)?
SAMG Entertainment Co reported trailing-twelve-month revenue of about 143B KRW (latest available figure, as of Jul 22, 2026).
What is the net profit margin of 419530?
The net profit margin of SAMG Entertainment Co is about 20.3%, meaning it keeps roughly 20.3% of revenue as net income. Based on the latest reported figures.

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 SAMG Entertainment 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.