Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
South Korea
/
Media
/
NCSOFT
A036570
NCSOFT
Legacy IP Fatigue And Rising Costs Will Constrain Future Returns
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 26 Analysts
Published
08 Jul 25
Updated
20 Aug 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
₩144,870.62
36.2% overvalued
intrinsic discount
20 Aug
₩197,300.00
Loading
1Y
2.7%
7D
-6.0%
Author's Valuation
₩144.9k
36.2% overvalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
₩144.9k
36.2% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
0
3t
2014
2017
2020
2023
2025
2026
2028
Revenue ₩1.7t
Earnings ₩220.1b
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
12.74%
Entertainment revenue growth rate
0.45%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
9.48%
Calculation
₩220.11b
Earnings '28
x
14.68x
PE Ratio '28
=
₩3.23t
Market Cap '28
₩3.23t
Market Cap '28
/
17.73m
No. shares '28
=
₩182.24k
Share Price '28
₩182.24k
Share Price '28
Discounted to 2025 @ 9.48% p.a.
=
₩138.88k
Fair Value '25