T'Way Air Co., Ltd.

KOSE:A091810 Stock Report

Market Cap: ₩617.5b

T'Way Air Valuation

Is A091810 undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

4/6

Valuation Score 4/6

  • Below Fair Value

  • Significantly Below Fair Value

  • Price-To-Earnings vs Peers

  • Price-To-Earnings vs Industry

  • Price-To-Earnings vs Fair Ratio

  • Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of A091810 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: A091810 (₩2940) is trading below our estimate of fair value (₩4164.27)

Significantly Below Fair Value: A091810 is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for A091810?

Key metric: As A091810 is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for A091810. This is calculated by dividing A091810's market cap by their current earnings.
What is A091810's PE Ratio?
PE Ratio9.6x
Earnings₩65.70b
Market Cap₩617.55b

Price to Earnings Ratio vs Peers

How does A091810's PE Ratio compare to its peers?

The above table shows the PE ratio for A091810 vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average8.3x
A089590 Jeju Air
8.2x11.8%₩734.8b
A003490 Korean AirlinesLtd
7.6x7.7%₩8.9t
A003280 Heung-A ShippingLtd
12.9xn/a₩437.3b
A005880 Korea Line
4.3x-2.1%₩570.8b
A091810 T'Way Air
9.6x21.8%₩617.5b

Price-To-Earnings vs Peers: A091810 is expensive based on its Price-To-Earnings Ratio (9.6x) compared to the peer average (8.3x).

Price to Earnings Ratio vs Industry

How does A091810's PE Ratio compare vs other companies in the Asian Airlines Industry?

1 CompanyPrice / EarningsEstimated GrowthMarket Cap
A091810 9.6xIndustry Avg. 10.5xNo. of Companies6PE0816243240+
1 CompanyEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: A091810 is good value based on its Price-To-Earnings Ratio (9.6x) compared to the Asian Airlines industry average (10.5x).

Price to Earnings Ratio vs Fair Ratio

What is A091810's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

A091810 PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio9.6x
Fair PE Ratio9.7x

Price-To-Earnings vs Fair Ratio: A091810 is good value based on its Price-To-Earnings Ratio (9.6x) compared to the estimated Fair Price-To-Earnings Ratio (9.7x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst A091810 forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
Current₩2,940.00
₩3,433.33
+16.8%
15.0%₩4,000.00₩2,500.00n/a6
Nov ’25₩3,175.00
₩3,433.33
+8.1%
15.0%₩4,000.00₩2,500.00n/a6
Oct ’25₩3,070.00
₩3,433.33
+11.8%
15.0%₩4,000.00₩2,500.00n/a6
Sep ’25₩2,940.00
₩3,433.33
+16.8%
15.0%₩4,000.00₩2,500.00n/a6
Aug ’25₩2,615.00
₩3,433.33
+31.3%
15.0%₩4,000.00₩2,500.00n/a6
Jul ’25₩2,725.00
₩3,066.67
+12.5%
15.3%₩3,700.00₩2,400.00n/a6
Jun ’25₩2,795.00
₩3,066.67
+9.7%
15.3%₩3,700.00₩2,400.00n/a6
May ’25₩2,705.00
₩3,066.67
+13.4%
15.3%₩3,700.00₩2,400.00n/a6
Apr ’25₩2,885.00
₩3,066.67
+6.3%
15.3%₩3,700.00₩2,400.00n/a6
Mar ’25₩2,820.00
₩3,066.67
+8.7%
15.3%₩3,700.00₩2,400.00n/a6
Feb ’25₩3,070.00
₩3,066.67
-0.1%
15.3%₩3,700.00₩2,400.00n/a6
Jan ’25₩2,390.00
₩3,200.00
+33.9%
30.5%₩4,900.00₩2,400.00n/a5
Dec ’24₩2,300.00
₩3,200.00
+39.1%
30.5%₩4,900.00₩2,400.00n/a5
Nov ’24₩2,140.00
₩3,475.00
+62.4%
26.9%₩4,900.00₩2,500.00₩3,175.004
Oct ’24₩2,260.00
₩3,800.00
+68.1%
20.5%₩4,900.00₩3,200.00₩3,070.003
Sep ’24₩2,665.00
₩3,800.00
+42.6%
20.5%₩4,900.00₩3,200.00₩2,940.003
Aug ’24₩2,630.00
₩3,800.00
+44.5%
20.5%₩4,900.00₩3,200.00₩2,615.003
Jul ’24₩3,255.00
₩2,950.00
-9.4%
18.6%₩3,500.00₩2,400.00₩2,725.002
Jun ’24₩2,935.00
₩2,950.00
+0.5%
18.6%₩3,500.00₩2,400.00₩2,795.002
May ’24₩3,135.00
₩2,950.00
-5.9%
18.6%₩3,500.00₩2,400.00₩2,705.002
Apr ’24₩3,585.00
₩2,950.00
-17.7%
18.6%₩3,500.00₩2,400.00₩2,885.002
Mar ’24₩3,245.00
₩2,950.00
-9.1%
18.6%₩3,500.00₩2,400.00₩2,820.002
Feb ’24₩3,310.00
₩2,950.00
-10.9%
18.6%₩3,500.00₩2,400.00₩3,070.002
Nov ’23₩1,575.00
₩3,600.00
+128.6%
5.6%₩3,800.00₩3,400.00₩2,140.002

Analyst Forecast: Target price is less than 20% higher than the current share price.

Discover undervalued companies

7D

1Y

7D

1Y

7D

1Y