GIGAVIS LTD (PROPOSED) (420770) fair value: what the stock is really worth
As of Sep 23, 2026: fair value of GIGAVIS LTD (PROPOSED) KRW 19,340, price KRW 123,100, upside -84.3%, quality 70 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Structural break:
The valuation model sees a lasting decline in earnings power for this stock, the confidence band is broken. Treat the target with caution.
Stretched ValuationStrong overvaluation with only moderate quality.
!Fair value 19,340 KRW · Strongly overvalued (−84%)
✓Quality 70/100
!Weak Growth(revenue 3y −19.3 %/yr)
✓Solidly profitable · 13.8% net margin (TTM)
✓Low debt · generates free cash flow
·0.65% dividend yield
!Mixed vs. peers(5/11)
!Moderate moat48/100
!Insider activity40/100
!Evidence only low, so the estimate is less certain
Watch GIGAVIS LTD (PROPOSED) 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
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. The company was founded in 2004 and is based in Pyeongtaek-si, South Korea.
Stock analysis
GIGAVIS LTD (PROPOSED) (420770) currently trades at 123,100 KRW, while our model-based Fair Value estimate is 19,340 KRW, implying the stock looks roughly 536.5% overvalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 23,294 KRW per share, and 0 of the 24 models we run sit above the 123,100 KRW price.
Bear case: the Earnings-Based group reads lowest at 7,436 KRW, and 24 of the 24 models stay below the price. Evidence for this calculation is low.
Scenario range: 14,684 KRW (bear) to 25,145 KRW (bull), the price of 123,100 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 70/100 (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 2.1T KRW (≈ $1.4B) · P/S ratio 84.7 · Dividend yield 0.6% · Net margin 29.5% · Return on equity 1.7% · Return on assets (EBIT) 13.1% · Operating margin 22.9% · Revenue (TTM) 24.4B KRW.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 48 out of 100 (low confidence).
What moves the price
The share trades about 36% below its 52-week high and 322% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Technology peers we cover trades at −34% fair-value upside, at −84%, 420770 screens richer than that median.
Fair Value models
Bear 14,684 KRWFair Value 19,340 KRWBull 25,145 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
+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.
+2.0%
Earnings growth per share plus dividend.
Earnings per share, growth per year+1.4%
Dividend (yield on the price)0.6%
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 and more than analysts expect.
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).
+45.9%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+30.1%
Yearly sales growth analysts expect, extended to five years.
After inflation (South Korea: IMF forecast 2.1% a year to 2030, 2.1% from 2016 to 2025) that is about +42.9% a year for the price and +27.5% for the forecasts.
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 · 218 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 Sep 23, 2026, our model estimates a fair value of 19,340 KRW versus a price of 123,100 KRW, about −84% upside (overvalued).
What is the fair value of 420770?
Our model-based fair value for GIGAVIS LTD (PROPOSED) is 19,340 KRW (as of Sep 23, 2026), built from audited fundamentals. The current price: 123,100 KRW.
What is the quality score of 420770?
GIGAVIS LTD (PROPOSED) has a Quality Score of 70/100. 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 19,340 KRW (as of Sep 23, 2026) from 24 valuation models. Cautious scenario 14,684 KRW, optimistic scenario 25,145 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 19,340 KRW, about −84% upside versus a price of 123,100 KRW (overvalued). Cautious scenario 14,684 KRW, optimistic scenario 25,145 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 Sep 23, 2026).
Does GIGAVIS LTD (PROPOSED) pay a dividend?
GIGAVIS LTD (PROPOSED) currently shows a dividend yield of about 0.65% relative to its recent price (as of Sep 23, 2026).
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 +45.9 % 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 Sep 23, 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 2.56, 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 +45.9 % per year a year over ten years, 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 +45.9 % 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 GIGAVIS LTD (PROPOSED) (420770) growing?
The median revenue growth in the sector is +4.5 % a year. That is the yardstick for the growth priced into GIGAVIS LTD (PROPOSED) (+45.9 % 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 GIGAVIS LTD (PROPOSED) (420770)?
The free-cash-flow yield on the price is 1.35 %: 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 19,340 KRW per share (as of Sep 23, 2026), against a price of 123,100 KRW. It is the blended result of 24 valuation models (cash flow, earnings, asset, dividend).
Is GIGAVIS LTD (PROPOSED) stock overvalued or undervalued in 2026?
As of Sep 23, 2026, 420770 trades above its calculated fair value: price 123,100 KRW, fair value 19,340 KRW, a gap of about −84% (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 (123,100 KRW); the fair value is what the company's own numbers justify (19,340 KRW). For GIGAVIS LTD (PROPOSED) the two are 103,760 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 2.1T KRW (market capitalisation, as of Sep 23, 2026). Per share that is 123,100 KRW; our models calculate a fair value of 19,340 KRW per share.
What do the bullish and bearish scenarios say about 420770?
Our models span a range for GIGAVIS LTD (PROPOSED): cautious scenario 14,684 KRW, base 19,340 KRW, optimistic 25,145 KRW per share (as of Sep 23, 2026, price 123,100 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of GIGAVIS LTD (PROPOSED) (420770)?
Balance-sheet figures for GIGAVIS LTD (PROPOSED) (as of Sep 23, 2026): return on equity 1.7%, debt of 0.10 per unit of equity. They feed the Quality Score of 70/100, which measures business quality independently of the share price.
How far is 420770 from its 52-week high?
GIGAVIS LTD (PROPOSED) trades at 123,100 KRW, about 36% below its 52-week high of 192,200 KRW and 322% above the low of 29,177 KRW (as of Sep 23, 2026). Distance from the high says nothing about value: that is what the fair value of 19,340 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 Sep 23, 2026: price 123,100 KRW, calculated fair value 19,340 KRW (−84%), Quality Score 70/100, from 24 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 24 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 19,340 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 14.1 % 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 Sep 23, 2026 was 123,100 KRW. Our model-based fair value is 19,340 KRW, about −84% upside (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?
A high-quality business (quality 70/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety. The price sits above even our optimistic bull case (25,145 KRW). The favourable scenario is already priced in. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.
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 2.1T KRW (≈ $1.4B). 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 84.7 (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 GIGAVIS LTD (PROPOSED) (420770)?
The dividend yield of GIGAVIS LTD (PROPOSED) is 0.6%. 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 29.5% (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 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 35,000+ stock screener. You can also try 14 days of Pro there, no card.
