GIGAVIS LTD (PROPOSED) (420770) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of GIGAVIS LTD (PROPOSED) stock KRW 18,171, price KRW 62,400, that is 70.9% below the price, quality 71 out of 100. Rating: strongly overvalued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
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. As of Nov 6, 2026.
How to read this chart
41‑month range 19,665 KRW – 192,200 KRW · fair‑value band 13,766 KRW – 23,782 KRW · the 62,400 KRW price screens above the 18,171 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 6, 2026.
Follow GIGAVIS LTD (PROPOSED) in your weekly email
Every Wednesday you see whether GIGAVIS LTD (PROPOSED) 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.
GigaVis Co., Ltd. researches, develops, and supplies vision inspection systems in South Korea and internationally. It offers verify repair system, automatic optical repair, in-line equipment, automated optical inspection systems, and factory automation systems.
Show moreShow less
The company was founded in 2004 and is based in Pyeongtaek-si, South Korea.
Stock analysis
GIGAVIS LTD (PROPOSED) (420770) currently trades at 62,400 KRW, while our model-based Fair Value estimate is 18,171 KRW, 71% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 29,039 KRW per share, and 1 of the 26 models we run sit above the 62,400 KRW price.
Bear case: the Earnings-Based group reads lowest at 7,436 KRW, and 25 of the 26 models stay below the price. Data coverage for this calculation is medium.
Scenario range: 13,766 KRW (bear) to 23,782 KRW (bull), the price of 62,400 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 71/100 (solid quality), in the Technology sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
GIGAVIS LTD (PROPOSED) reported revenue of 52.4B KRW in FY2025 versus 44.0B KRW in FY2021, a compound +4.5%/yr. Reported net income was 15.5B KRW in FY2025, compounding +1.7%/yr from FY2021.
Key figures
Market cap 777B KRW (≈ $570M) Small · P/E ratio 421.3 · P/S ratio 58.0 · EPS (TTM) 264.89 KRW · Dividend yield 1.3% · Net margin 13.8% · Return on equity 1.7% · Return on assets (EBIT) 13.1% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 53 out of 100 (low confidence).
What moves the price
The share trades about 68% below its 52-week high and 114% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Technology peers we cover trades at −2% fair-value upside, at −71%, 420770 screens richer than that median.
Fair Value models
Bear13,766 KRWFair Value 18,171 KRWBull23,782 KRW
Price 62,400 KRW · Downside -70.9%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models.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.Coverage ⓘCoverage = 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
+100.6%
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.
−19.3%
’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.
+2.7%
Earnings growth per share plus dividend.
Earnings per share, growth per year+1.4%
Dividend (yield on the price)1.3%
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.36% → 23%
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).
+29.3%
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 +26.6% 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.Semiconductor Equipment & Materials · 235 stocks
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 GIGAVIS LTD (PROPOSED) (420770) overvalued or undervalued?
As of Nov 6, 2026, our model estimates a fair value of 18,171 KRW versus a price of 62,400 KRW, about 71% lower (overvalued).
What is the fair value of 420770?
Our model-based fair value for GIGAVIS LTD (PROPOSED) is 18,171 KRW (as of Nov 6, 2026), built from audited fundamentals. The current price: 62,400 KRW.
What is the quality score of 420770?
GIGAVIS LTD (PROPOSED) has a Quality Score of 71/100. 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 GIGAVIS LTD (PROPOSED) (420770)?
Our model-based price target is the fair value of 18,171 KRW (as of Nov 6, 2026) from 26 valuation models. Cautious scenario 13,766 KRW, optimistic scenario 23,782 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the GIGAVIS LTD (PROPOSED) stock forecast for 2026?
Our models put fair value at 18,171 KRW, about 71% lower versus a price of 62,400 KRW (overvalued). Cautious scenario 13,766 KRW, optimistic scenario 23,782 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of GIGAVIS LTD (PROPOSED) (420770)?
GIGAVIS LTD (PROPOSED) reported trailing-twelve-month revenue of about 24.4B KRW (latest available figure, as of Nov 6, 2026).
Does GIGAVIS LTD (PROPOSED) pay a dividend?
GIGAVIS LTD (PROPOSED) currently shows a dividend yield of 1.28% relative to its recent price (as of Nov 6, 2026).
How much is the dividend of GIGAVIS LTD (PROPOSED) (420770) and when is the ex-dividend date?
GIGAVIS LTD (PROPOSED) pays a dividend of 800.00 KRW per share a year, a dividend yield of 1.3%. The last ex-dividend date was Dec 29, 2025. Free cash flow covers the dividend 2.07 times. Our assessment: Sustainable. Payout and cash coverage both look sustainable.
What growth is priced into GIGAVIS LTD (PROPOSED) (420770)?
For today's price to be fair in a discounted-cash-flow model, GIGAVIS LTD (PROPOSED) would have to grow free cash flow by +29.3 % per year for five years (discount rate 14.1 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 4 years revenue grew +4.5 % per year. As of Nov 6, 2026.
What discount rate (WACC) does the fair value of 420770 use?
Our models discount GIGAVIS LTD (PROPOSED) at 14.1 %: a base by market capitalisation (small), damped by beta 2.72, 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 GIGAVIS LTD (PROPOSED) that is +29.3 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (14.1 %) and the same formula as our fair value.
How much growth has GIGAVIS LTD (PROPOSED) (420770) delivered so far?
Over the past 4 years revenue at GIGAVIS LTD (PROPOSED) grew +4.5 % a year. The price currently implies free-cash-flow growth of +29.3 % per 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 GIGAVIS LTD (PROPOSED) (420770) growing?
The median revenue growth in the sector is +15.9 % a year. That is the yardstick for the growth priced into GIGAVIS LTD (PROPOSED) (+29.3 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of GIGAVIS LTD (PROPOSED) (420770)?
The free-cash-flow yield on the price is 2.66 %: that much free cash flow GIGAVIS LTD (PROPOSED) produces per unit of market value. When it exceeds the discount rate of our models (14.1 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of GIGAVIS LTD (PROPOSED) (420770)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For GIGAVIS LTD (PROPOSED) it is 18,171 KRW per share (as of Nov 6, 2026), against a price of 62,400 KRW. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is GIGAVIS LTD (PROPOSED) stock overvalued or undervalued in 2026?
As of Nov 6, 2026, 420770 trades above its calculated fair value: price 62,400 KRW, fair value 18,171 KRW, a gap of about −71% (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 420770?
No. The price is what the market pays today (62,400 KRW); the fair value is what the company's own numbers justify (18,171 KRW). For GIGAVIS LTD (PROPOSED) the two are 44,229 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is GIGAVIS LTD (PROPOSED) worth?
The market values GIGAVIS LTD (PROPOSED) at about 777B KRW (market capitalisation, as of Nov 6, 2026). Per share that is 62,400 KRW; our models calculate a fair value of 18,171 KRW per share.
What do the bullish and bearish scenarios say about 420770?
Our models span a range for GIGAVIS LTD (PROPOSED): cautious scenario 13,766 KRW, base 18,171 KRW, optimistic 23,782 KRW per share (as of Nov 6, 2026, price 62,400 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 420770?
GIGAVIS LTD (PROPOSED) trades at a price-to-earnings ratio of 421.3 (as of Nov 6, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 18,171 KRW is built from several models across several years. Other multiples: P/B 3.7, P/S 31.9.
How solid is the balance sheet of GIGAVIS LTD (PROPOSED) (420770)?
Balance-sheet figures for GIGAVIS LTD (PROPOSED) (as of Nov 6, 2026): return on equity 1.7%, debt of 0.10 per unit of equity. They feed the Quality Score of 71/100, which measures business quality independently of the share price.
How far is 420770 from its 52-week high?
GIGAVIS LTD (PROPOSED) trades at 62,400 KRW, about 68% below its 52-week high of 192,200 KRW and 114% above the low of 29,177 KRW (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 18,171 KRW is for.
Which stocks are comparable to GIGAVIS LTD (PROPOSED)?
From the same area (Technology) we also value ASML Holding, Applied Materials, Inc, Lam Research Corporation, KLA 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 GIGAVIS LTD (PROPOSED) stock attractive at the current price?
The data as of Nov 6, 2026: price 62,400 KRW, calculated fair value 18,171 KRW (−71%), Quality Score 71/100, from 26 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 420770 calculated?
We run GIGAVIS LTD (PROPOSED) through 26 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 18,171 KRW builds on their evidence-weighted average, 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 13.0% above its aggregate fair value. GIGAVIS LTD (PROPOSED) 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 GIGAVIS LTD (PROPOSED) (420770)?
The closing price on Nov 6, 2026 was 62,400 KRW. Our model-based fair value is 18,171 KRW, about 71% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with GIGAVIS LTD (PROPOSED) right now?
The price sits above even our optimistic bull case (23,782 KRW). The favourable scenario is already priced in. Solid but not exceptional quality (71/100) and above fair value, neither a clear bargain nor a standout compounder.
Key figures of GIGAVIS LTD (PROPOSED)
How large is the market capitalisation of GIGAVIS LTD (PROPOSED) (420770)?
The market capitalisation of GIGAVIS LTD (PROPOSED) is 777B KRW (≈ $570M). 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 GIGAVIS LTD (PROPOSED) (420770)?
The price-to-sales ratio of GIGAVIS LTD (PROPOSED) is 58.0 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of GIGAVIS LTD (PROPOSED) (420770)?
Earnings per share at GIGAVIS LTD (PROPOSED) are 264.89 KRW (price ÷ EPS = P/E 421.3). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of GIGAVIS LTD (PROPOSED) (420770)?
The dividend yield of GIGAVIS LTD (PROPOSED) is 1.3%. 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 GIGAVIS LTD (PROPOSED) (420770)?
The net margin of GIGAVIS LTD (PROPOSED) is 13.8% (last twelve months). 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 GIGAVIS LTD (PROPOSED) (420770)?
The return on equity (ROE) of GIGAVIS LTD (PROPOSED) is 1.7% (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 GIGAVIS LTD (PROPOSED) (420770)?
On an EBIT basis the return on assets of GIGAVIS LTD (PROPOSED) is 13.1% (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 GIGAVIS LTD (PROPOSED) (420770)?
The operating margin of GIGAVIS LTD (PROPOSED) is 22.9% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at GIGAVIS LTD (PROPOSED) (420770)?
Revenue at GIGAVIS LTD (PROPOSED) is growing −1.6% versus a year earlier (3y avg −19.3%). 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 GIGAVIS LTD (PROPOSED) (420770)?
Earnings per share at GIGAVIS LTD (PROPOSED) are growing +50.6% versus a year earlier. How much earnings per share grew versus a year earlier.
Free · no account needed
Watch GIGAVIS LTD (PROPOSED) in the live analysis
One click puts GIGAVIS LTD (PROPOSED) on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Some data
Nov 6, 2026