EN DE
Check 35,000+ stocks against 26 valuation models and 37 quality factors
Data-driven stock valuation

K3I.Co.,Ltd (431190) fair value: what the stock is really worth

As of Oct 6, 2026: fair value of K3I.Co.,Ltd KRW 1,639, price KRW 4,595, upside -64.3%, quality 42 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.

  1. Fair value above price? No
  2. Good quality? No
  3. Add to watchlist

Technology · KR

KC Thin data Oct 3, 2026

K3I.Co.,Ltd

431190 · KQ

Weakest SetupStrongly overvalued and low quality.

Low debt
Quality 42/100
Expensive Growth (revenue 3y +15.7 %/yr in KRW)
Fair value 1,639 KRW · Strongly overvalued (−64.3%)
Loss-making · -22.0% net margin (TTM)
Negative free cash flow
Trails peers (2/8)
Narrow moat 12/100
Thin data
Watch K3I.Co.,Ltd for free: we tell you when fair value or trend changes. Watch for free

What runs behind every stock

26 valuation models 8 families, DCF to NCAV 37 quality factors margins, balance sheet, cashflow, debt 6 AI factors moat, what no ratio measures 2,000+ data points verified, per stock, median

69 individual criteria per stock, every one traceable See the method →

Price vs Fair Value

10,550 KRW 2,045 KRW Fair Value 1,639 KRW Aug 2024 Oct 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Oct 3, 2026.

How to read this chart

26‑month range 2,045 KRW – 10,550 KRW · fair‑value band 1,081 KRW – 2,048 KRW · the 4,595 KRW price screens above the 1,639 KRW fair value. Dashed = 300-day average. As of Oct 3, 2026.

Follow K3I.Co. in your weekly email

Every Wednesday you see whether K3I.Co. 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.

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

Company profile

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.

Show more

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.

Stock analysis

K3I.Co.,Ltd (431190) currently trades at 4,595 KRW, while our model-based Fair Value estimate is 1,639 KRW, 64.3% below the price, so the stock looks overvalued today.

Show more

Valuation

How firm this estimate is: it rests on 1 models at a data quality of 90/100, which puts the evidence level at low.

Scenario range: 1,081 KRW (bear) to 2,048 KRW (bull), the price of 4,595 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 42/100 (below-average quality), in the Technology sector.

Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.

K3I.Co.,Ltd 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.

Key figures

Market cap 34.4B KRW (≈ $25.7M) · P/S ratio 2.06 · Net margin −23.2% · Return on equity −13.0% · Return on assets (EBIT) 3.8% · Operating margin −51.1% · Revenue (TTM) 16.6B KRW · Revenue growth (YoY) +25.2%.

Competitive moat

Our AI-assisted moat analysis scores the competitive advantage at 32 out of 100 (medium confidence).

What moves the price

The share trades about 30% below its 52-week high and 125% above its 52-week low, currently above its 200-day average.

For context, the median of 10 Technology peers we cover trades at −23% fair-value upside, at −64%, 431190 screens richer than that median.

Fair Value models

Bear 1,081 KRW Fair Value 1,639 KRW Bull 2,048 KRW
Price 4,595 KRW · Upside -64.3%
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. 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. 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.
Highest evidence
NCAV (Graham) 2,272 KRW 3,045 KRW 4,544 KRW 54
All 1 models by family
Asset-Based
NCAV (Graham) 2,272 KRW 3,045 KRW 4,544 KRW 54

Open the full fair value analysis →

Quality Score breakdown

Overall quality 42/100

Of which business quality 42 · Market factors (momentum, volatility) 45

Profitability 8
Margins and returns on capital today
Quality Growth 76
Are margins and returns improving?
Cashflow 17
Earnings quality: real cash, not paper profit
Fin. Strength 76
Balance sheet, leverage, solvency risk
Investment 0
Disciplined investing over empire-building
Low Volatility 41
Calm price path (market factor)
Momentum 52
Price trend over the last 3–12 months (market factor)
52W Momentum 39
Distance to the 52-week high (market factor)
Net Issuance 82
Share count: buybacks or dilution?

Open the full quality analysis →

Revenue & earnings trend

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. 38/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+19.7%
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.
+15.7%
Profit margin (trend) ⓘ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.
16.3% (2022) → −20.9% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed

431190 screens overvalued: fair value 64% below the price. Compare with Microsoft Corporation →

Compare K3I.Co.,Ltd with another stock

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.Software - Infrastructure · 357 stocks

Beats the industry median on 2/7 measures
Overall it trails its industry peers.
Valuation
Quality Score 42 · Below median
Fair Value upside −64.3% · Bottom 25%
Profitability
Return on assets −5.7% · Bottom 25%
Net margin (TTM) −22.0% · Bottom 25%
Operating margin (TTM) −51.1% · Bottom 25%
Growth and dividend
Revenue growth 25.2% · Above median
Balance sheet
Debt / equity 0.00× · Below median

Strength profile in five axes (Snowflake)

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE (fair-value potential)0 · sector 23
FUTURE (revenue growth)100 · sector 57
PAST (return on equity)0 · sector 21
HEALTH (low debt)100 · sector 98
DIVIDEND (yield)0 · sector 28

VALUE 0: the price sits above our fair-value range.

Context: sector, industry, market

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

Similar stocks

10 more Software - Infrastructure stocks, each showing price versus our Fair Value estimate.

Stock Price Fair Value vs Fair Value
Microsoft Corporation MSFT $525.18 $577.70 +10%
Palantir Technologies Inc PLTR $189.40 $42.16 −78%
Oracle Corporation ORCL $142.48 $112.26 −21%
CrowdStrike Holdings CRWD $272.67 $37.31 −86%
Fortinet, Inc FTNT $180.95 $164.68 −9%
Synopsys, Inc SNPS $434.94 $249.20 −43%
CoreWeave, Inc CRWV $87.39 $58.32 −33%
Block, Inc XYZ $74.04 $76.95 +4%
NetApp, Inc NTAP $204.41 $157.26 −23%
Okta, Inc OKTA $211.49 $142.12 −33%

Explore undervalued stocks

More undervalued Technology stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screenerFilter by region, size and sector Compare toolTwo stocks side by side Extrinsic Value Calculator…Calculator with industry benchmark Peter Lynch Fair Value Formula &…Calculator with industry benchmark
Run the numbers yourself: free valuation calculators
DCF CalculatorGraham NumberPeter Lynch FormulaDDM CalculatorFama-French ModelIntrinsic Value
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.

K3I.Co.,Ltd · Fair Value
1,639 KRW −64%Fair Value
Calculator →

Cite: Fair Value Calculator (2026). "K3I.Co.,Ltd Fair Value". https://www.fairvalue-calculator.com/stock/431190

Frequently asked questions

Is K3I.Co.,Ltd (431190) overvalued or undervalued?
As of Oct 3, 2026, our model estimates a fair value of 1,639 KRW versus a price of 4,595 KRW, about −64% upside (overvalued).
What is the fair value of 431190?
Our model-based fair value for K3I.Co.,Ltd is 1,639 KRW (as of Oct 3, 2026), built from audited fundamentals. The current price: 4,595 KRW.
What is the quality score of 431190?
K3I.Co.,Ltd has a Quality Score of 42/100. 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 K3I.Co.,Ltd (431190)?
Our model-based price target is the fair value of 1,639 KRW (as of Oct 3, 2026) from 1 valuation models. Cautious scenario 1,081 KRW, optimistic scenario 2,048 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the K3I.Co.,Ltd stock forecast for 2026?
Our models put fair value at 1,639 KRW, about −64% upside versus a price of 4,595 KRW (overvalued). Cautious scenario 1,081 KRW, optimistic scenario 2,048 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of K3I.Co.,Ltd (431190)?
K3I.Co.,Ltd reported trailing-twelve-month revenue of about 16.6B KRW (latest available figure, as of Oct 3, 2026).
What is the intrinsic value of K3I.Co.,Ltd (431190)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For K3I.Co.,Ltd it is 1,639 KRW per share (as of Oct 3, 2026), against a price of 4,595 KRW. It is the blended result of 1 valuation models (cash flow, earnings, asset, dividend).
Is K3I.Co.,Ltd stock overvalued or undervalued in 2026?
As of Oct 3, 2026, 431190 trades above its calculated fair value: price 4,595 KRW, fair value 1,639 KRW, a gap of about −64% (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 431190?
No. The price is what the market pays today (4,595 KRW); the fair value is what the company's own numbers justify (1,639 KRW). For K3I.Co.,Ltd the two are 2,956 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is K3I.Co.,Ltd worth?
The market values K3I.Co.,Ltd at about 34.4B KRW (market capitalisation, as of Oct 3, 2026). Per share that is 4,595 KRW; our models calculate a fair value of 1,639 KRW per share.
What do the bullish and bearish scenarios say about 431190?
Our models span a range for K3I.Co.,Ltd: cautious scenario 1,081 KRW, base 1,639 KRW, optimistic 2,048 KRW per share (as of Oct 3, 2026, price 4,595 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of K3I.Co.,Ltd (431190)?
Balance-sheet figures for K3I.Co.,Ltd (as of Oct 3, 2026): return on equity −13.0%, debt of 0.00 per unit of equity. They feed the Quality Score of 42/100, which measures business quality independently of the share price.
How far is 431190 from its 52-week high?
K3I.Co.,Ltd trades at 4,595 KRW, about 30% below its 52-week high of 6,550 KRW and 125% above the low of 2,045 KRW (as of Oct 6, 2026). Distance from the high says nothing about value: that is what the fair value of 1,639 KRW is for.
Which stocks are comparable to K3I.Co.,Ltd?
From the same area (Technology) we also value Microsoft Corporation, Palantir Technologies Inc, Oracle Corporation, CrowdStrike Holdings, 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 K3I.Co.,Ltd stock attractive at the current price?
The data as of Oct 3, 2026: price 4,595 KRW, calculated fair value 1,639 KRW (−64%), Quality Score 42/100, from 1 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 431190 calculated?
We run K3I.Co.,Ltd through 1 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 1,639 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 15.4 % above its aggregate fair value. K3I.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 K3I.Co.,Ltd (431190)?
The closing price on Oct 6, 2026 was 4,595 KRW. Our model-based fair value is 1,639 KRW, about −64% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with K3I.Co.,Ltd right now?
The price sits above even our optimistic bull case (2,048 KRW). The favourable scenario is already priced in. Weak quality (42/100) and above fair value at the same time, the margin of safety is missing on both counts. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. A fairly wide model range (1,081 KRW to 2,048 KRW) leaves room in how you read the outcome.

Key figures of K3I.Co.,Ltd

How large is the market capitalisation of K3I.Co.,Ltd (431190)?
The market capitalisation of K3I.Co.,Ltd is 34.4B KRW (≈ $25.7M). 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 K3I.Co.,Ltd (431190)?
The price-to-sales ratio of K3I.Co.,Ltd is 2.06 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the net margin of K3I.Co.,Ltd (431190)?
The net margin of K3I.Co.,Ltd is −23.2% (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 K3I.Co.,Ltd (431190)?
The return on equity (ROE) of K3I.Co.,Ltd is −13.0% (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 K3I.Co.,Ltd (431190)?
On an EBIT basis the return on assets of K3I.Co.,Ltd is 3.8% (avg 4y). 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 K3I.Co.,Ltd (431190)?
The operating margin of K3I.Co.,Ltd is −51.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at K3I.Co.,Ltd (431190)?
Revenue at K3I.Co.,Ltd is growing +25.2% versus a year earlier (3y avg +15.7%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How much free cash flow does K3I.Co.,Ltd (431190) generate?
The free cash flow of K3I.Co.,Ltd is −3.7B KRW (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
Free · no account needed

Watch K3I.Co.,Ltd in the live analysis

One click puts K3I.Co.,Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.