Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
South Korea
/
Media
/
HYBE
A352820
HYBE
Expensive Latin America Ventures And AI Shifts Will Threaten Returns
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 24 Analysts
Published
25 Jun 25
Updated
16 Aug 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
₩243,783.99
16.3% overvalued
intrinsic discount
16 Aug
₩283,500.00
Loading
1Y
68.3%
7D
-1.9%
Author's Valuation
₩243.8k
16.3% overvalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
₩243.8k
16.3% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-70b
3t
2018
2020
2022
2024
2025
2026
2028
Revenue ₩3.4t
Earnings ₩379.1b
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
16.27%
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
9.47%
Calculation
₩379.13b
Earnings '28
x
34.57x
PE Ratio '28
=
₩13.11t
Market Cap '28
₩13.11t
Market Cap '28
/
41.65m
No. shares '28
=
₩314.70k
Share Price '28
₩314.70k
Share Price '28
Discounted to 2025 @ 9.46% p.a.
=
₩239.97k
Fair Value '25