Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
South Korea
/
Media
/
HYBE
A352820
HYBE
Non-core Ventures Will Erode Margins Amid Fierce Competition
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 24 Analysts
Published
25 Jun 25
Updated
02 Jul 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
₩228,452.98
13.4% overvalued
intrinsic discount
02 Jul
₩259,000.00
Loading
1Y
42.7%
7D
3.4%
Author's Valuation
₩228.5k
13.4% overvalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
₩228.5k
13.4% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-70b
3t
2018
2020
2022
2024
2025
2026
2028
Revenue ₩3.3t
Earnings ₩377.6b
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
16.08%
Entertainment revenue growth rate
0.44%
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
₩377.56b
Earnings '28
x
32.51x
PE Ratio '28
=
₩12.27t
Market Cap '28
₩12.27t
Market Cap '28
/
41.65m
No. shares '28
=
₩294.68k
Share Price '28
₩294.68k
Share Price '28
Discounted to 2025 @ 9.43% p.a.
=
₩224.88k
Fair Value '25