i-Scream Media CO., LTD. (461300) fair value: what the stock is really worth
As of Sep 23, 2026: fair value of i-Scream Media CO., LTD. KRW 55,740, price KRW 18,580, upside +200.0%, quality 79 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch i-Scream Media CO., LTD. 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
i-Scream Media CO., LTD. operates as a digital education company in South Korea and internationally.
Show more
i-Scream Media CO., LTD. operates as a digital education company in South Korea and internationally. The company offers i-Scream S, a digital educational content platform for elementary classrooms; HiClass, a web and app noticeboard service for teachers, parents, and students; ThinkerBell, an interactive learning platform for student engagement; Classtool, a smart classroom dimension; i-Scream EduBank, a multimedia curation platform; and SSEMTUBE, an educational video platform for teaching by primary and secondary school teachers. It also provides Paper Textbook, an elementary textbook; AI digital textbook services; i-Scream mall, which develops products and services for teachers to achieve educational goals; HiStore, a customized lifestyle shop for parents and students; and TrueTrue, an educational coding robot, as well as publishes a range of books across humanities, social sciences, education, personal development, children's literature, and edtech. The company was founded in 2002 and is headquartered in Seongnam-si, South Korea.
Stock analysis
i-Scream Media CO., LTD. (461300) currently trades at 18,580 KRW, while our model-based Fair Value estimate is 55,740 KRW, implying the stock looks roughly 66.7% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 115,503 KRW per share, and 23 of the 24 models we run sit above the 18,580 KRW price.
Bear case: the Asset-Based group reads lowest at 10,783 KRW, and 1 of the 24 models stay below the price. Evidence for this calculation is low.
Scenario range: 38,436 KRW (bear) to 81,682 KRW (bull), the price of 18,580 KRW sits below 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 79/100 (high quality), in the Consumer Defensive sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
i-Scream Media CO., LTD. reported revenue of 196B KRW in FY2025 versus 113B KRW in FY2021, a compound +14.8%/yr. Reported net income was 49.2B KRW in FY2025, compounding +44.0%/yr from FY2021.
Key figures
Market cap 235B KRW (≈ $173M) · P/S ratio 1.03 · Dividend yield 12.3% · Net margin 25.1% · Return on equity 27.2% · Return on assets (EBIT) 27.1% · Operating margin −55.1% · Revenue (TTM) 198B KRW.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 52 out of 100 (low confidence).
What moves the price
The share trades about 21% below its 52-week high and 38% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Consumer Defensive peers we cover trades at 14% fair-value upside, at 200%, 461300 screens cheaper than that median.
Fair Value models
Bear 38,436 KRWFair Value 55,740 KRWBull 81,682 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.100/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+28.7%
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.
+23.4%
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in KRW (mathematically smoothed) ⓘ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. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip. 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.
+50.3%
Earnings growth per share plus dividend.
Earnings per share, growth per year+38.0%
Dividend (yield on the price)12.3%
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.13% → 32%
2025 sits 68% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
Growth Forecast
Little optimism in the price
The price assumes less 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).
−27.4%
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 −28.9% a year for the price.
Compare i-Scream Media 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.Education & Training Services · 141 stocks
Beats the industry median on 8/9 measures
Overall it ranks above its industry peers.
Valuation
Quality Score79 · Top 25%
Fair Value upside+200% · Top 25%
Profitability
Return on equity (TTM)27% · Top 25%
Return on assets17% · Top 25%
Net margin (TTM)25% · Top 25%
Operating margin (TTM)−55% · Bottom 25%
Growth and dividend
Revenue growth15% · Above median
Dividend yield (TTM)12.3% · Top 25%
Valuation Multiplesvs Education & Training Services median · lower = cheaper
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). "i-Scream Media CO., LTD. Fair Value". https://www.fairvalue-calculator.com/stock/461300
Frequently asked questions
Is i-Scream Media CO., LTD. (461300) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 55,740 KRW versus a price of 18,580 KRW, about +200% upside (undervalued).
What is the fair value of 461300?
Our model-based fair value for i-Scream Media CO., LTD. is 55,740 KRW (as of Sep 24, 2026), built from audited fundamentals. The current price: 18,580 KRW.
What is the quality score of 461300?
i-Scream Media CO., LTD. has a Quality Score of 79/100. 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 i-Scream Media CO., LTD. (461300)?
Our model-based price target is the fair value of 55,740 KRW (as of Sep 24, 2026) from 24 valuation models. Cautious scenario 38,436 KRW, optimistic scenario 81,682 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the i-Scream Media CO., LTD. stock forecast for 2026?
Our models put fair value at 55,740 KRW, about +200% upside versus a price of 18,580 KRW (undervalued). Cautious scenario 38,436 KRW, optimistic scenario 81,682 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of i-Scream Media CO., LTD. (461300)?
i-Scream Media CO., LTD. reported trailing-twelve-month revenue of about 198B KRW (latest available figure, as of Sep 24, 2026).
Does i-Scream Media CO., LTD. pay a dividend?
i-Scream Media CO., LTD. currently shows a dividend yield of about 12.34% relative to its recent price (as of Sep 24, 2026).
What growth is priced into i-Scream Media CO., LTD. (461300)?
For today's price to be fair in a discounted-cash-flow model, i-Scream Media CO., LTD. would have to grow free cash flow by -27.4 % per year for five years (discount rate 13.1 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 4 years revenue grew +14.8 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of 461300 use?
Our models discount i-Scream Media CO., LTD. at 13.1 %: a base by market capitalisation (micro), 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 i-Scream Media CO., LTD. that is -27.4 % per year a year over ten years, using the same discount rate (13.1 %) and the same formula as our fair value.
How much growth has i-Scream Media CO., LTD. (461300) delivered so far?
Over the past 4 years revenue at i-Scream Media CO., LTD. grew +14.8 % a year. The price currently implies -27.4 % 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 i-Scream Media CO., LTD. (461300) growing?
The median revenue growth in the sector is +0.5 % a year. That is the yardstick for the growth priced into i-Scream Media CO., LTD. (-27.4 % 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 i-Scream Media CO., LTD. (461300)?
The free-cash-flow yield on the price is 20.50 %: that much free cash flow i-Scream Media CO., LTD. produces per unit of market value. When it exceeds the discount rate of our models (13.1 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of i-Scream Media CO., LTD. (461300)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For i-Scream Media CO., LTD. it is 55,740 KRW per share (as of Sep 24, 2026), against a price of 18,580 KRW. It is the blended result of 24 valuation models (cash flow, earnings, asset, dividend).
Is i-Scream Media CO., LTD. stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 461300 trades below its calculated fair value: price 18,580 KRW, fair value 55,740 KRW, a gap of about +200% (undervalued). 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 461300?
No. The price is what the market pays today (18,580 KRW); the fair value is what the company's own numbers justify (55,740 KRW). For i-Scream Media CO., LTD. the two are 37,160 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is i-Scream Media CO., LTD. worth?
The market values i-Scream Media CO., LTD. at about 235B KRW (market capitalisation, as of Sep 24, 2026). Per share that is 18,580 KRW; our models calculate a fair value of 55,740 KRW per share.
What do the bullish and bearish scenarios say about 461300?
Our models span a range for i-Scream Media CO., LTD.: cautious scenario 38,436 KRW, base 55,740 KRW, optimistic 81,682 KRW per share (as of Sep 24, 2026, price 18,580 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of i-Scream Media CO., LTD. (461300)?
Balance-sheet figures for i-Scream Media CO., LTD. (as of Sep 24, 2026): return on equity 27.2%. They feed the Quality Score of 79/100, which measures business quality independently of the share price.
How far is 461300 from its 52-week high?
i-Scream Media CO., LTD. trades at 18,580 KRW, about 21% below its 52-week high of 23,436 KRW and 38% above the low of 13,440 KRW (as of Sep 23, 2026). Distance from the high says nothing about value: that is what the fair value of 55,740 KRW is for.
Which stocks are comparable to i-Scream Media CO., LTD.?
From the same area (Consumer Defensive) we also value New Oriental Education & Technology Group, TAL Education Group, Laureate Education, Inc, Grand Canyon Education, Inc, 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 i-Scream Media CO., LTD. stock attractive at the current price?
The data as of Sep 24, 2026: price 18,580 KRW, calculated fair value 55,740 KRW (+200%), Quality Score 79/100, 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 461300 calculated?
We run i-Scream Media CO., LTD. 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 55,740 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 14.0 % above its aggregate fair value. i-Scream Media CO., LTD. currently trades 200 % below its own fair value, and the market average says nothing about that. 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 i-Scream Media CO., LTD. (461300)?
The closing price on Sep 23, 2026 was 18,580 KRW. Our model-based fair value is 55,740 KRW, about +200% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with i-Scream Media CO., LTD. right now?
The rarer combination: high quality (79/100) AND below fair value. That earns a closer look rather than a quick verdict. The price is below even our cautious bear case (38,436 KRW). The market is more pessimistic than our downside scenario. 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 (38,436 KRW to 81,682 KRW) leaves room in how you read the outcome.
Key figures of i-Scream Media CO., LTD.
How large is the market capitalisation of i-Scream Media CO., LTD. (461300)?
The market capitalisation of i-Scream Media CO., LTD. is 235B KRW (≈ $173M). 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 i-Scream Media CO., LTD. (461300)?
The price-to-sales ratio of i-Scream Media CO., LTD. is 1.03 (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 i-Scream Media CO., LTD. (461300)?
The dividend yield of i-Scream Media CO., LTD. is 12.3%. 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 i-Scream Media CO., LTD. (461300)?
The net margin of i-Scream Media CO., LTD. is 25.1% (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 i-Scream Media CO., LTD. (461300)?
The return on equity (ROE) of i-Scream Media CO., LTD. is 27.2% (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 i-Scream Media CO., LTD. (461300)?
On an EBIT basis the return on assets of i-Scream Media CO., LTD. is 27.1% (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 i-Scream Media CO., LTD. (461300)?
The operating margin of i-Scream Media CO., LTD. is −55.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at i-Scream Media CO., LTD. (461300)?
Revenue at i-Scream Media CO., LTD. is growing +14.6% versus a year earlier (3y avg +23.4%). 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 i-Scream Media CO., LTD. (461300)?
Earnings per share at i-Scream Media CO., LTD. are growing +75.7% versus a year earlier. How much earnings per share grew versus a year earlier.
Free · no account needed
Watch i-Scream Media CO., LTD. in the live analysis
One click puts i-Scream Media CO., LTD. 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.
