Kumbi Corporation (008870) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Kumbi Corporation stock KRW 38,413, price KRW 38,850, that is 1.1% below the price, quality 37 out of 100. Rating: fairly valued. Calculated from audited financials with 21 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 3, 2026.
How to read this chart
60‑month range 37,200 KRW – 122,091 KRW · fair‑value band 25,633 KRW – 51,795 KRW · the 38,850 KRW price screens above the 38,413 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 3, 2026.
Follow Kumbi in your weekly email
Every Wednesday you see whether Kumbi is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Kumbi Corporation engages in glass product manufacturing and cosmetics trading.
Show moreShow less
The company offers glass bottles for liquor, beverage, pharmaceutical, and cosmetics industries; bottle caps that include non-metallic plastics caps and metal caps for domestic beverage companies and worldwide; and plastic containers, such as cosmetics containers.
It also engages in cosmetics wholesale and retail and cosmetic container injection molding and coating assembly. The company was formerly known as Jin Ro Glass Co., Ltd. and changed its name to Kumbi Corporation in February 1983.
Kumbi Corporation was incorporated in 1973 and is headquartered in Icheon-si, South Korea.
Stock analysis
Kumbi Corporation (008870) currently trades at 38,850 KRW, while our model-based Fair Value estimate is 38,413 KRW, so the stock looks roughly fairly valued today (gap 1.1%).
Show more
Valuation
Bull case: the Economic Profit group reads highest at a median of 60,511 KRW per share, and 9 of the 21 models we run sit above the 38,850 KRW price.
Bear case: the Earnings-Based group reads lowest at 19,078 KRW, and 12 of the 21 models stay below the price. Data coverage for this calculation is medium.
Scenario range: 25,633 KRW (bear) to 51,795 KRW (bull), the price of 38,850 KRW sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 37/100 (below-average quality), in the Consumer Cyclical sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Kumbi Corporation reported revenue of 252B KRW in FY2025 versus 229B KRW in FY2021, a compound +2.5%/yr. Reported net income was 2.2B KRW in FY2025, compounding −12.6%/yr from FY2021.
Key figures
Market cap 38.9B KRW (≈ $28.7M) Micro · P/S ratio 0.16 · EPS (TTM) −62.79 KRW · Dividend yield 3.3% · Net margin 0.0% · Return on equity 1.5% · Return on assets (EBIT) 2.1% (5-year average) · Operating margin 0.1%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 20 out of 100 (low confidence).
What moves the price
The share trades about 31% below its 52-week high and 4% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −18% fair-value upside, at −1%, 008870 screens cheaper than that median.
Fair Value models
Bear25,633 KRWFair Value 38,413 KRWBull51,795 KRW
Price 38,850 KRW · Downside -1.1%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models.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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.45/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
−2.7%
Revenue growth 3 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+2.4%
Revenue growth 5 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+2.9%
Start year 2020 (pandemic). Over 10 years: +2.9% a year
Revenue growth 25 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+4.9%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in KRW ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Measured in KRW: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
−14.0%
Earnings growth per share plus dividend.
Earnings per share, growth per year−17.3%
Dividend (yield on the price)3.3%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.−17.3% vs −14.5%, steady
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.3% → 1%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
Price in line with expectations
The price assumes about as much growth as the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+4.9%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (South Korea: IMF forecast 2.1% a year to 2030, 2.1% from 2016 to 2025) that is about +2.8% a year for the price.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer Groupⓘ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.Packaging & Containers · 261 stocks
Beats the industry median on 6/13 measures
A mixed picture versus its industry peers.
Valuation
Quality Score37 · Bottom 25%
Fair Value upside−1.1% · Above median
Profitability
Return on equity (12 months)1.5% · Below median
Return on assets0.7% · Below median
Net margin (12 months)0.0% · Bottom 25%
Operating margin (12 months)0.1% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY)0.9% · Below median
Dividend yield (12 months)3.3% · Above median
Balance sheet
Debt / equity0.67× · Highest 25%
Valuation Multiplesvs Packaging & Containers median · lower = cheaper
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). "Kumbi Corporation Fair Value". https://www.fairvalue-calculator.com/stock/008870
Frequently asked questions
Is Kumbi Corporation (008870) overvalued or undervalued?
As of Nov 3, 2026, our model estimates a fair value of 38,413 KRW versus a price of 38,850 KRW, about 1% lower (fairly valued).
What is the fair value of 008870?
Our model-based fair value for Kumbi Corporation is 38,413 KRW (as of Nov 3, 2026), built from audited fundamentals. The current price: 38,850 KRW.
What is the quality score of 008870?
Kumbi Corporation has a Quality Score of 37/100. 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 price target for Kumbi Corporation (008870)?
Our model-based price target is the fair value of 38,413 KRW (as of Nov 3, 2026) from 21 valuation models. Cautious scenario 25,633 KRW, optimistic scenario 51,795 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Kumbi Corporation stock forecast for 2026?
Our models put fair value at 38,413 KRW, about 1% lower versus a price of 38,850 KRW (fairly valued). Cautious scenario 25,633 KRW, optimistic scenario 51,795 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Kumbi Corporation (008870)?
Kumbi Corporation reported trailing-twelve-month revenue of about 243B KRW (latest available figure, as of Nov 3, 2026).
Does Kumbi Corporation pay a dividend?
Kumbi Corporation currently shows a dividend yield of 3.35% relative to its recent price (as of Nov 3, 2026).
How much is the dividend of Kumbi Corporation (008870) and when is the ex-dividend date?
Kumbi Corporation pays a dividend of 1,300 KRW per share a year, a dividend yield of 3.3%. The last ex-dividend date was Mar 30, 2026. A dividend has been paid every year since at least 1996. The payout ratio is 60.2% of earnings. Free cash flow covers the dividend 5.85 times. Our assessment: Sustainable. Payout and cash coverage both look sustainable.
What growth is priced into Kumbi Corporation (008870)?
For today's price to be fair in a discounted-cash-flow model, Kumbi Corporation would have to grow free cash flow by +4.9 % per year for five years (discount rate 8.9 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +2.9 % per year. As of Nov 3, 2026.
What discount rate (WACC) does the fair value of 008870 use?
Our models discount Kumbi Corporation at 8.9 %: a base by market capitalisation (nano), damped by beta 0.26, country premium for South Korea. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Kumbi Corporation that is +4.9 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (8.9 %) and the same formula as our fair value.
How much growth has Kumbi Corporation (008870) delivered so far?
Over the past 5 years revenue at Kumbi Corporation grew +2.9 % a year. The price currently implies free-cash-flow growth of +4.9 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Kumbi Corporation (008870) growing?
The median revenue growth in the sector is +9.8 % a year. That is the yardstick for the growth priced into Kumbi Corporation (+4.9 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Kumbi Corporation (008870)?
The free-cash-flow yield on the price is 22.14 %: that much free cash flow Kumbi Corporation produces per unit of market value. When it exceeds the discount rate of our models (8.9 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Kumbi Corporation (008870)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Kumbi Corporation it is 38,413 KRW per share (as of Nov 3, 2026), against a price of 38,850 KRW. It is the blended result of 21 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Kumbi Corporation stock overvalued or undervalued in 2026?
As of Nov 3, 2026, 008870 trades above its calculated fair value: price 38,850 KRW, fair value 38,413 KRW, a gap of about −1% (fairly valued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 008870?
No. The price is what the market pays today (38,850 KRW); the fair value is what the company's own numbers justify (38,413 KRW). For Kumbi Corporation the two are 437.31 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Kumbi Corporation worth?
The market values Kumbi Corporation at about 38.9B KRW (market capitalisation, as of Nov 3, 2026). Per share that is 38,850 KRW; our models calculate a fair value of 38,413 KRW per share.
What do the bullish and bearish scenarios say about 008870?
Our models span a range for Kumbi Corporation: cautious scenario 25,633 KRW, base 38,413 KRW, optimistic 51,795 KRW per share (as of Nov 3, 2026, price 38,850 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Kumbi Corporation (008870)?
Balance-sheet figures for Kumbi Corporation (as of Nov 3, 2026): return on equity 1.5%, debt of 0.67 per unit of equity. They feed the Quality Score of 37/100, which measures business quality independently of the share price.
How far is 008870 from its 52-week high?
Kumbi Corporation trades at 38,850 KRW, about 31% below its 52-week high of 56,375 KRW and 4% above the low of 37,200 KRW (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 38,413 KRW is for.
Which stocks are comparable to Kumbi Corporation?
From the same area (Consumer Cyclical) we also value Smurfit Westrock Plc,, Packaging Corporation, Amcor plc, International Paper Company, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Kumbi Corporation stock attractive at the current price?
The data as of Nov 3, 2026: price 38,850 KRW, calculated fair value 38,413 KRW (−1%), Quality Score 37/100, from 21 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 008870 calculated?
We run Kumbi Corporation through 21 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 38,413 KRW builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.3% above its aggregate fair value. Kumbi Corporation itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Kumbi Corporation (008870)?
The closing price on Nov 6, 2026 was 38,850 KRW. Our model-based fair value is 38,413 KRW, about 1% lower (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Kumbi Corporation right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. A fairly wide model range (25,633 KRW to 51,795 KRW) leaves room in how you read the outcome.
Key figures of Kumbi Corporation
How large is the market capitalisation of Kumbi Corporation (008870)?
The market capitalisation of Kumbi Corporation is 38.9B KRW (≈ $28.7M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Kumbi Corporation (008870)?
The price-to-sales ratio of Kumbi Corporation is 0.16 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Kumbi Corporation (008870)?
Earnings per share at Kumbi Corporation are −62.79 KRW. Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Kumbi Corporation (008870)?
The dividend yield of Kumbi Corporation is 3.3%. Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Kumbi Corporation (008870)?
The net margin of Kumbi Corporation is 0.0% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Kumbi Corporation (008870)?
The return on equity (ROE) of Kumbi Corporation is 1.5% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Kumbi Corporation (008870)?
On an EBIT basis the return on assets of Kumbi Corporation is 2.1% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Kumbi Corporation (008870)?
The operating margin of Kumbi Corporation is 0.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Kumbi Corporation (008870)?
Revenue at Kumbi Corporation is growing +0.9% versus a year earlier (3y avg +2.4%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Kumbi Corporation (008870)?
Earnings per share at Kumbi Corporation are growing +21.8% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Kumbi Corporation (008870) carry?
The net debt of Kumbi Corporation is 98.3B KRW (fiscal year 2025, ≈ 12.9 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Kumbi Corporation in the live analysis
One click puts Kumbi Corporation on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Some data
Nov 3, 2026