Cuckoo Holdings Co.,Ltd

192400 KRX Financials Financials
KOSPI
₩27,800.00
+0.18%
Delayed · cached 15 min

Fair value analysis

192400
Cuckoo Holdings Co.,Ltd
FinancialsFinancials
₩27,800.00
Close used for this calculation
₩59,948.91Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
60/100
Profitability15/25
Returns9/25
Balance Sheet11/25
Efficiency25/25
Growth19/25
Good
Quality radar
60Prof.15/25Ret.9/25Eff.25/25B.Sht11/25Growth19/25

Consensus fair value

₩59,948.91
Below FV
▲ +115.6% against the close used
Model range ₩26,164.81 – ₩185,276.13
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear₩26,164.81Fair value₩59,948.91Bull₩185,276.13
FairClose
52-week traded range
52W low ₩23,600.0052W high ₩34,750.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

Cuckoo Holdings Co.,Ltd closed at ₩27,800.00, 53.6% below the consensus fair value of ₩59,948.91 drawn from 9 valuation models.

Financial DNA score 60/100 — Good. P/E of 5.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩26,164.81
-5.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩67,144.71
+141.5%
√(22.5 × EPS × BVPS)
EPS=4685, BVPS=42769.23
Graham Formula
₩185,276.13
+566.5%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=10.6%, FD=3.3%
P/E Fair Value
₩93,700.00
+237.1%
EPS × 20x (sector P/E)
EPS=4685, Sector P/E=20x
Peter Lynch (PEG)
₩49,567.30
+78.3%
EPS × Growth% (PEG = 1 is fair)
EPS=4685, g=10.6%
Dividend Discount (DDM)
₩76,561.20
+175.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1417.8, r=10%, g=8%
Book Value (P/B)
₩53,675.38
+93.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=42769.23, ROE=11%, g=6%, r=10%
Reverse DCF
₩27,800.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -9.8% | Historical: 10.6%
Margin of Safety
₩69,803.56
+151.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=93071.41, MoS=25%

Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.

Educational data only. Not a recommendation to buy, sell or hold any security.

Educational data only. Not a recommendation to buy, sell or hold any security.