Digital Trends And Southeast Asia Expansion Will Shape Future Success

AN

AnalystConsensusTarget

AnalystConsensusTarget

Not Invested

Based on Analyst Price Targets

Published

30 Dec 24

Updated

12 Nov 25

n/a

n/a

AnalystConsensusTarget's Fair Value

n/a

1Y

-1.9%

7D

-7.3%

Loading

1Y

-1.9%

7D

-7.3%

You can edit this narrative until Nov 13 8:10 AM. Then, changes will post as Updates.

Author's Valuation

₩245.77k15.4% undervalued

AnalystConsensusTarget Fair Value

Shared on 12 Nov 25

Fair value Increased 2.58%

A036570: Profit Margins Are Expected To Improve Amid Balanced Outlook

Analysts have raised their price target for NCSOFT from ₩239,592.59 to ₩245,769.23. This change is attributed to improved profit margin forecasts and a slightly lower discount rate, even though revenue growth expectations have moderated.

Shared on 20 Aug 25

Fair value Increased 6.32%

The notable upward revision in NCSOFT’s consensus analyst price target is primarily driven by higher revenue growth forecasts, with fair value rising from ₩225,346 to ₩239,577. Valuation Changes Summary of Valuation Changes for NCSOFT The Consensus Analyst Price Target has risen from ₩225346 to ₩239577.

Shared on 01 May 25

Fair value Increased 21%

Shared on 23 Apr 25

Fair value Decreased 0.61%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 17 Apr 25

Fair value Decreased 1.07%

AnalystConsensusTarget has increased revenue growth from 5.6% to 7.1%.

Shared on 09 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 02 Apr 25

Fair value Decreased 8.41%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 26 Mar 25

Fair value Increased 0.82%

AnalystConsensusTarget has decreased revenue growth from 11.4% to 5.9%, increased future PE multiple from 14.3x to 16.7x and decreased shares outstanding growth rate from -0.0% to -0.0%.

Shared on 19 Mar 25

Fair value Decreased 1.33%

Shared on 12 Mar 25

Fair value Decreased 31%

AnalystConsensusTarget has decreased revenue growth from 9.5% to 5.9%, increased profit margin from 12.7% to 14.4% and decreased future PE multiple from 26.5x to 17.7x.

AnalystConsensusTarget Fair Value

₩245.77k

15.4% undervalued

Future estimation in

% p.a.

0

Decrease

Increase

Current revenue growth rate

14.64%

Entertainment revenue growth rate

0.42%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

%

0

Decrease

Increase

Current discount rate

9.35%

Calculation

₩514.37b

Earnings '28

x

10.63x

PE Ratio '28

=

₩5.47t

Market Cap '28

₩5.47t

Market Cap '28

/

17.73m

No. shares '28

=

₩308.39k

Share Price '28

₩308.39k Share Price '28

Discounted to 2025 @ 9.38% p.a.

=

₩235.64k

Fair Value '25