HYBE

Weverse And Digital Trends Will Revolutionize Music Experiences

AnalystHighTarget

Not Invested

Community Contributor

Published

23 Jun 25

AnalystHighTarget's Fair Value

₩390,000.00

30.8% undervalued

10 Sep

₩270,000.00

58.7%

-0.6%

58.7%

-0.6%

You can edit this narrative until Jun 23 9:24 PM. Then, changes will post as Updates.

Author's Valuation

₩390k30.8% undervalued

AnalystHighTarget Fair Value

Narrative

Updates0

AnalystHighTarget Fair Value

₩390k

30.8% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

16.80%

Entertainment revenue growth rate

0.45%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

9.36%

Calculation

₩577.88b

Earnings '28

36.33x

PE Ratio '28

₩20.99t

Market Cap '28

₩20.99t

Market Cap '28

41.18m

No. shares '28

₩509.83k

Share Price '28

₩509.83k Share Price '28

Discounted to 2025 @ 9.50% p.a.

₩388.33k

Fair Value '25