EN DE

Tokai Carbon Korea Co (064760) Fair Value & Analysis

Technology · KR · Market cap 2.6T KRW

TC Tokai Carbon Korea Co 064760 · KQ
Price244,000 KRW
Fair Value154,525 KRW
Upside-36.7%
Quality76/100
Watch Tokai Carbon Korea Co for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Highly profitable · 29.7% net margin
generates free cash flow
0.99% dividend yield
Ranks above peers (5/8)
Wide moat 90/100
Evidence: High Range 82,441 KRW – 192,261 KRW Share as image

Fair value as of: Aug 13, 2026

From 26 valuation models · updated yesterday

Fair value updated Aug 13, 2026, revised from 112,596 KRW to 154,525 KRW (+37.2%) since Jul 12, 2026. Share price +5.2% over the past month.

A strong business, but screening 37% overvalued on our models.

What matters now

  • A high-quality business (quality 76/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety.
  • The price sits above even our optimistic bull case (192,261 KRW). The favourable scenario is already priced in.
  • A fairly wide model range (82,441 KRW to 192,261 KRW) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

348,500 KRW 65,493 KRW Fair Value 154,525 KRW Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range 65,493 KRW – 348,500 KRW · fair‑value band 82,441 KRW – 192,261 KRW · the 244,000 KRW price screens above the 154,525 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Tokai Carbon Korea Co (064760) currently trades at 244,000 KRW, while our model-based Fair Value estimate is 154,525 KRW, implying the stock looks roughly 36.7% overvalued today. The Quality Score stands at 76/100 (high quality), in the Technology sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Tokai Carbon Korea Co generated revenue of 318B KRW at a net margin of 29.7%. Revenue grew 19.6% year over year. Fundamentals as of Aug 13, 2026

Our scenario range runs from 82,441 KRW (bear case) to 192,261 KRW (bull case); at 244,000 KRW, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 30% below its 52-week high and 173% above its 52-week low, currently above its 200-day average. For context, the median of 10 Technology peers we cover trades at -56% fair-value upside, at -37%, 064760 screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Residual Income 43,440 KRW 56,226 KRW 156,560 KRW 76
Growth DCF 64,307 KRW 120,001 KRW 225,323 KRW 72
Gordon GGM 10,581 KRW 23,100 KRW 38,867 KRW 70
All 26 models by family
DCF Models
FCF DCF 65,371 KRW 125,747 KRW 248,810 KRW 38
Owner Earnings 102,554 KRW 202,454 KRW 396,382 KRW 31
5Y Revenue Exit 68,459 KRW 126,839 KRW 209,351 KRW 39
5Y EBITDA Exit 97,227 KRW 189,062 KRW 309,819 KRW 41
5Y P/E Exit 105,579 KRW 207,126 KRW 329,317 KRW 38
10Y Revenue Exit 64,738 KRW 121,945 KRW 216,638 KRW 36
10Y EBITDA Exit 87,128 KRW 169,905 KRW 306,846 KRW 37
10Y P/E Exit 92,907 KRW 183,830 KRW 324,353 KRW 35
Earnings-Based
Graham-Dodd 40,714 KRW 220,591 KRW 305,820 KRW 54
Lynch FV 61,149 KRW 87,356 KRW 113,563 KRW 50
PEG = 1.0 61,149 KRW 87,356 KRW 113,563 KRW 46
EPV 54,505 KRW 63,492 KRW 71,480 KRW 59
Dividend Discount
Gordon GGM 10,581 KRW 23,100 KRW 38,867 KRW 70
DDM Multi-Stage 10,581 KRW 18,923 KRW 24,074 KRW 61
Multiples
P/E Multiple 125,735 KRW 167,647 KRW 209,558 KRW 63
P/S Multiple 76,339 KRW 101,786 KRW 127,232 KRW 58
P/B Multiple 76,339 KRW 101,786 KRW 127,232 KRW 55
EV/EBIT 132,915 KRW 176,027 KRW 219,138 KRW 53
EV/EBITDA 116,789 KRW 154,525 KRW 192,261 KRW 54
EV/Revenue 68,967 KRW 96,989 KRW 125,012 KRW 43
Asset-Based
NCAV (Graham) 22,240 KRW 29,802 KRW 44,480 KRW 50
Growth DCF
Growth DCF 64,307 KRW 120,001 KRW 225,323 KRW 72
Rev-Margin DCF 68,459 KRW 124,413 KRW 200,530 KRW 67
Economic Profit
Residual Income 43,440 KRW 56,226 KRW 156,560 KRW 76
ROIC Compounder 60,379 KRW 85,870 KRW 111,979 KRW 67
Growth Earnings
Growth-Adj P/E 104,666 KRW 149,523 KRW 194,380 KRW 68

Widest divergence: DCF Models (169,905 KRW) versus Dividend Discount (18,923 KRW). Highest evidence: Residual Income (76).

Notify me when 064760 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 318B KRW
Revenue growth (YoY) +19.6%
Net margin 29.7%
Return on equity 1,569%
Free cash flow 49.5B KRW FY2025
Operating margin 39.3%
More key figures
Dividend yield 1.0%
EPS growth (YoY) +18.8%

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 76/100

Of which business quality 71 · Market factors (momentum, volatility) 55

Profitability 58
Margins and returns on capital today
Quality Growth 50
Are margins and returns improving?
Cashflow 62
Earnings quality: real cash, not paper profit
Fin. Strength 85
Balance sheet, leverage, solvency risk
Investment 78
Disciplined investing over empire-building
Low Volatility 28
Calm price path (market factor)
Momentum 59
Price trend over the last 3–12 months (market factor)
52W Momentum 80
Distance to the 52-week high (market factor)
Net Issuance 98
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Tokai Carbon Korea Co., Ltd. produces and sells various parts and components for the semiconductor, light emitting diode (LED), and solar industries in South Korea.

Full company description

Tokai Carbon Korea Co., Ltd. produces and sells various parts and components for the semiconductor, light emitting diode (LED), and solar industries in South Korea. The company offers high purified graphite components for use in heaters, crucibles, Gr shields, rings, reflectors, wafer holders, etc.; and plates and other products for semiconductor manufacturing equipment. It also provides wafer susceptors for LED MOCVD and silicon Epi reactors, including LED wafer carriers, and ALD semiconductor and Epi susceptors; and CVD SiC coated components that are used in SiC rings, wafers, and shower heads for lifetime extension and yield improvement of plasma etch chamber parts. Tokai Carbon Korea Co., Ltd. was incorporated in 1996 and is based in Anseong-si, South Korea.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Tokai Carbon Korea Co reported revenue of 301B KRW in FY2025 versus 271B KRW in FY2021, a compound +2.7%/yr. Reported net income was 69.9B KRW in FY2025, compounding −3.9%/yr from FY2021.

Growth Quality 80/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
301B KRW
Latest YoY
+9.3%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
−1.9%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+5.7%
Avg. growth/yr (11Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+18.8%
Revenue +2.7%/yr
FY21 271B KRW
FY22 320B KRW
FY23 227B KRW
FY24 276B KRW
FY25 301B KRW
Net income −3.9%/yr
FY21 81.9B KRW
FY22 94.1B KRW
FY23 61.2B KRW
FY24 72.0B KRW
FY25 69.9B KRW

064760 screens 37% overvalued. Compare with TES Co →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Tokai Carbon Korea Co Fair Value". https://www.fairvalue-calculator.com/stock/064760

Peer Group

Semiconductors & Semiconductor Equipment · 50 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 76 · Top 25%
Fair Value upside −37% · Below median
Return on assets 20% · Top 25%
Net margin (TTM) 30% · Top 25%
Operating margin (TTM) 39% · Top 25%
Revenue growth 20% · Above median
Dividend yield (TTM) 1.0% · Below median

Valuation Multiples vs Semiconductors & Semiconductor Equipment median · lower = cheaper

P/FCF 0.0× · Pricier than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 1
FUTURE 98 · sector 94
PAST 0 · sector 100
HEALTH 0 · sector 99
DIVIDEND 20 · sector 21

VALUE 0: the price sits above our fair-value range.

Insider activity: 40/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Semiconductors & Semiconductor Equipment stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
TES Co 095610 145,900 KRW 57,543 KRW -61%
Eugene Technology Co 084370 129,200 KRW 47,495 KRW -63%
TSE Co 131290 250,000 KRW 83,925 KRW -66%
ISC Co 095340 159,800 KRW 61,198 KRW -62%
PSK HOLDINGS Inc 031980 108,100 KRW 58,508 KRW -46%
Jeju Semiconductor Corp 080220 87,000 KRW 23,830 KRW -73%
HANA Micron Inc 067310 36,650 KRW 16,102 KRW -56%
RFHIC Corporation 218410 54,000 KRW 29,096 KRW -46%
S&S Tech Corporation 101490 44,850 KRW 60,781 KRW +36%
Global Standard Technology, Limited 083450 50,500 KRW 59,982 KRW +19%

Compare Tokai Carbon Korea Co with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Technology stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Tokai Carbon Korea Co (064760) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of 154,525 KRW versus a price of 244,000 KRW, about −37% (overvalued).
What is the fair value of 064760?
Our model-based fair value for Tokai Carbon Korea Co is 154,525 KRW (as of Aug 13, 2026), built from audited fundamentals. The current price is 244,000 KRW.
What is the quality score of 064760?
Tokai Carbon Korea Co has a Quality Score of 76/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Tokai Carbon Korea Co (064760)?
Tokai Carbon Korea Co reported trailing-twelve-month revenue of about 318B KRW (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 064760?
The net profit margin of Tokai Carbon Korea Co is about 29.7%, meaning it keeps roughly 29.7% of revenue as net income. Based on the latest reported figures.
Does Tokai Carbon Korea Co pay a dividend?
Tokai Carbon Korea Co currently shows a dividend yield of about 0.99% relative to its recent price (as of Aug 13, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Tokai Carbon Korea Co and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.