NHN

Gaming, Cloud And AI Will Power Future Digital Trends

AnalystConsensusTarget

Not Invested

Consensus Narrative from 9 Analysts

Published

03 Sep 25

AnalystConsensusTarget's Fair Value

₩27,777.78

10.4% undervalued

03 Sep

₩24,900.00

38.5%

-4.2%

38.5%

-4.2%

Edit anytime before Sep 3 8:12 PM. Then post Updates to your followers.

Author's Valuation

₩27.8k

10.4% undervalued

AnalystConsensusTarget Fair Value

Narrative

Updates0

AnalystConsensusTarget Fair Value

₩27.8k

10.4% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

6.75%

Entertainment revenue growth rate

0.44%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

10.39%

Calculation

₩95.04b

Earnings '28

11.78x

PE Ratio '28

₩1.12t

Market Cap '28

₩1.12t

Market Cap '28

30.00m

No. shares '28

₩37.32k

Share Price '28

₩37.32k Share Price '28

Discounted to 2025 @ 10.35% p.a.

₩27.78k

Fair Value '25