Fair Value Calculator Fair Value Calculator
EN DE

431190 (431190) Fair Value & Analysis

Technology · KR · Market cap 19.8B KRW

4 431190 431190 · KQ
Price2,410 KRW
Fair Value1,639 KRW
Upside-32.0%
Quality21/100
Watch 431190 for free — get notified when fair value or trend changes. Watch for free
Evidence: Low Range 1,081 KRW – 2,048 KRW

Fair value as of: Jul 9, 2026

From 1 valuation models · updated today

Fair value updated Jul 9, 2026 — revised from 27,264 KRW to 1,639 KRW (−94.0%) since Jun 24, 2026. Share price −9.8% over the past month.

Price vs Fair Value (12 months)

7,016 KRW 2,196 KRW Fair Value 1,639 KRW Jun 2025 Jul 2026

12‑month range 2,196 KRW – 7,016 KRW · fair‑value band 1,081 KRW – 2,048 KRW · the 2,410 KRW price screens above the 1,639 KRW fair value. As of Jul 9, 2026.

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

Analysis

431190 (431190) currently trades at 2,410 KRW, while our model-based Fair Value estimate is 1,639 KRW — implying the stock looks roughly 32.0% overvalued today. We read business quality at 21/100 (below-average 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: low).

Over the trailing twelve months, 431190 generated revenue of 16.0B KRW at a net margin of -24.4%. Revenue declined 17.5% year over year. It earns a return on equity of -12.5%. Fundamentals as of Jul 9, 2026

Our scenario range runs from 1,081 KRW (bear case) to 2,048 KRW (bull case); at 2,410 KRW, the current price sits above that range. The share trades about 68% below its 52-week high, currently below its 200-day average. For context, the median of 10 Technology peers we cover trades at -75% fair-value upside — at -32%, 431190 screens cheaper than that median.

Key figures & financial health

Revenue (TTM) 16.0B KRW
Revenue growth (YoY) -17.5%
Net margin -24.4%
Return on equity -12.5%
Free cash flow −3.7B KRW FY2025
Operating margin -46.4%

Figures from reported company fundamentals (EODHD) · as of Jul 9, 2026. TTM = trailing twelve months.

About the company

K3I.Co.,Ltd. Engages in the research and development of virtual reality and augmented reality source technology in South Korea. It offers XR services; XR contents; 3D Modeling animation; AR SNS, AR-based Social Network Service solution; AR Campus, AR-based campus guidance solution; VR CMS solution; and Website integrated construction solution. The company was founded in 2000 and is headquartered in Daejeon, South Korea.

Revenue & earnings trend

FY2022 – FY2025 · reported fiscal years

431190 reported revenue of 16.6B KRW in FY2025 versus 10.7B KRW in FY2022, a compound +15.7%/yr. Reported net income was −3.9B KRW in FY2025.

Revenue +15.7%/yr
FY22 10.7B KRW
FY23 13.1B KRW
FY24 13.9B KRW
FY25 16.6B KRW
Net income
FY22 1.5B KRW
FY23 1.2B KRW
FY24 −3.0B KRW
FY25 −3.9B KRW

Is 431190 fairly valued? → Check now

🧮 Run the numbers yourself — free valuation calculators
📤 Share or link this analysis
🔗 Embed on your site (free fair-value badge)

Paste this into your site or blog — it shows the current fair value and links back here (free, and welcome):

Cite: Fair Value Calculator (2026). "431190 Fair Value". https://www.fairvalue-calculator.com/stock/431190

Similar stocks

10 more Software - Infrastructure stocks, each showing price versus our Fair Value estimate (as of Jul 9, 2026).

Stock Price Fair Value vs Fair Value
Microsoft Corporation MSF €324.60 €273.67 -16%
Oracle Corporation ORCL $201.26 $43.29 -78%
Palantir Technologies Inc PTX €114.20 €17.96 -84%
Palo Alto Networks, Inc 5AP €254.55 €26.33 -90%
CrowdStrike Holdings CRWD C$53.33 C$13.16 -75%
Fortinet, Inc FTNT $148.00 $44.96 -70%
Synopsys, Inc SNPS $464.58 $92.10 -80%
CoreWeave, Inc CRWV $119.27 $22.35 -81%
Block, Inc SQ3 €65.60 €51.90 -21%
NetApp, Inc NTAP $167.04 $93.30 -44%

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 Stocks

Frequently asked questions

Is 431190 (431190) undervalued?
As of Jul 9, 2026, our model estimates a fair value of 1,639 KRW versus a price of 2,410 KRW — about −32% (overvalued). Model-based estimate, not financial advice.
What is the fair value of 431190?
Our model-based fair value for 431190 is 1,639 KRW (as of Jul 9, 2026), built from audited fundamentals. The current price is 2,410 KRW.
What is the quality score of 431190?
431190 has a Quality Score of 21/100, measuring profitability, growth and balance-sheet strength from non-valuation factors.
What is the revenue of 431190 (431190)?
431190 reported trailing-twelve-month revenue of about 16.0B KRW (latest available figure, as of Jul 9, 2026).
What is the net profit margin of 431190?
The net profit margin of 431190 is about -24.4%, meaning it is currently running at a net loss. 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.

Not financial advice · no buy/sell recommendation. Model-based estimates are not certainties; their reliability depends on data quality and assumptions.