Cheil Worldwide (030000) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Cheil Worldwide stock KRW 40,866, price KRW 19,580, upside +108.7%, quality 63 out of 100. Rating: strongly undervalued. Calculated from audited financials with 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 8, 2026.
How to read this chart
60‑month range 14,005 KRW – 22,900 KRW · fair‑value band 28,606 KRW – 53,125 KRW · the 19,580 KRW price screens below the 40,866 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 8, 2026.
Follow Cheil Worldwide in your weekly email
Every Wednesday you see whether Cheil Worldwide 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.
Cheil Worldwide Inc. provides various marketing and advertising solutions worldwide. It offers strategic, creative, media, and experience solutions; creative production; performance transformation; digital production, publishing, and operation; retail marketing; and performance media solutions.
Show moreShow less
Cheil Worldwide Inc. was founded in 1973 and is headquartered in Seoul, South Korea.
Stock analysis
Cheil Worldwide (030000) currently trades at 19,580 KRW, while our model-based Fair Value estimate is 40,866 KRW, implying the stock looks roughly 52% undervalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 47,222 KRW per share, and 20 of the 26 models we run sit above the 19,580 KRW price.
Bear case: the Asset-Based group reads lowest at 8,546 KRW, and 6 of the 26 models stay below the price. Data coverage for this calculation is high.
Scenario range: 28,606 KRW (bear) to 53,125 KRW (bull), the price of 19,580 KRW sits below 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 63/100 (solid quality), in the Communication Services sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Cheil Worldwide reported revenue of 4.5T KRW in FY2025 versus 3.3T KRW in FY2021, a compound +8.1%/yr. Reported net income was 208B KRW in FY2025, compounding +5.8%/yr from FY2021.
Key figures
Market cap 2.0T KRW (≈ $1.5B) Small · P/E ratio 9.2 · P/S ratio 0.44 · EPS (TTM) 2,172 KRW · Dividend yield 6.3% · Net margin 4.9% · Return on equity 14.6% · Return on assets (EBIT) 10.2% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 46 out of 100 (low confidence).
What moves the price
The share trades about 14% below its 52-week high and 13% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Communication Services peers we cover trades at 10% fair-value upside, at 109%, 030000 screens cheaper than that median.
Fair Value models
Bear28,606 KRWFair Value 40,866 KRWBull53,125 KRW
Price 19,580 KRW · Upside +108.7%
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. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (805.61 KRW per share) are deliberately not added.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.82/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+4.7%
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.
+2.2%
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.
+10.6%
Start year 2020 (pandemic). Over 10 years: +4.9% a year
Revenue growth 24 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.
+11.2%
’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.
+12.0%
Earnings growth per share plus dividend.
Earnings per share, growth per year+5.7%
Dividend (yield on the price)6.3%
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.5.7% vs 8.9%, slowing
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.8% → 7%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far and less than analysts expect.
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).
−6.2%
The company could shrink this much every year for the next five years and today's price would still be justified.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+3.4%
Yearly sales growth analysts expect, extended to five years.
After inflation (South Korea: IMF forecast 2.1% a year to 2030, 2.1% from 2016 to 2025) that is about −8.1% a year for the price and +1.3% for the forecasts.
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.Advertising Agencies · 170 stocks
Beats the industry median on 12/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score63 · Above median
Fair Value upside+108.7% · Top 25%
Profitability
Return on equity (12 months)14.6% · Top 25%
Return on assets5.8% · Top 25%
Net margin (12 months)4.9% · Above median
Operating margin (12 months)8.6% · Above median
Growth and dividend
Revenue growth (quarter YoY)−4.0% · Below median
Dividend yield (12 months)6.3% · Top 25%
Balance sheet
Debt / equity0.00× · Below median
Valuation Multiplesvs Advertising Agencies median · lower = cheaper
P/E (12 months)9.2× · Cheapest 25%
P/B1.26× · Cheaper than median
P/S (12 months)0.44× · Cheaper than median
Price / free cash flow (fiscal year)11.6× · Pricier than median
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). "Cheil Worldwide Fair Value". https://www.fairvalue-calculator.com/stock/030000
Frequently asked questions
Is Cheil Worldwide (030000) overvalued or undervalued?
As of Nov 8, 2026, our model estimates a fair value of 40,866 KRW versus a price of 19,580 KRW, about +109% upside (undervalued).
What is the fair value of 030000?
Our model-based fair value for Cheil Worldwide is 40,866 KRW (as of Nov 8, 2026), built from audited fundamentals. The current price: 19,580 KRW.
What is the quality score of 030000?
Cheil Worldwide has a Quality Score of 63/100. 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 Cheil Worldwide (030000)?
Our model-based price target is the fair value of 40,866 KRW (as of Nov 8, 2026) from 26 valuation models. Cautious scenario 28,606 KRW, optimistic scenario 53,125 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Cheil Worldwide stock forecast for 2026?
Our models put fair value at 40,866 KRW, about +109% upside versus a price of 19,580 KRW (undervalued). Cautious scenario 28,606 KRW, optimistic scenario 53,125 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Cheil Worldwide (030000)?
Cheil Worldwide reported trailing-twelve-month revenue of about 4.5T KRW (latest available figure, as of Nov 8, 2026).
Does Cheil Worldwide pay a dividend?
Cheil Worldwide currently shows a dividend yield of 6.28% relative to its recent price (as of Nov 8, 2026).
How much is the dividend of Cheil Worldwide (030000) and when is the ex-dividend date?
Cheil Worldwide pays a dividend of 1,230 KRW per share a year, a dividend yield of 6.3%. The last ex-dividend date was Dec 29, 2025. A dividend has been paid every year since 2015. The payout ratio is 56.6% of earnings. Free cash flow covers the dividend 1.38 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into Cheil Worldwide (030000)?
For today's price to be fair in a discounted-cash-flow model, Cheil Worldwide would have to grow free cash flow by -6.2 % per year for five years (discount rate 10.2 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +10.6 % per year. As of Nov 8, 2026.
What discount rate (WACC) does the fair value of 030000 use?
Our models discount Cheil Worldwide at 10.2 %: a base by market capitalisation (small), damped by beta 0.13, 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 Cheil Worldwide that is -6.2 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (10.2 %) and the same formula as our fair value.
How much growth has Cheil Worldwide (030000) delivered so far?
Over the past 5 years revenue at Cheil Worldwide grew +10.6 % a year. The price currently implies free-cash-flow growth of -6.2 % 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 Cheil Worldwide (030000) growing?
The median revenue growth in the sector is +3.8 % a year. That is the yardstick for the growth priced into Cheil Worldwide (-6.2 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Cheil Worldwide (030000)?
The free-cash-flow yield on the price is 8.66 %: that much free cash flow Cheil Worldwide produces per unit of market value. When it exceeds the discount rate of our models (10.2 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Cheil Worldwide (030000)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Cheil Worldwide it is 40,866 KRW per share (as of Nov 8, 2026), against a price of 19,580 KRW. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Cheil Worldwide stock overvalued or undervalued in 2026?
As of Nov 8, 2026, 030000 trades below its calculated fair value: price 19,580 KRW, fair value 40,866 KRW, a gap of about +109% (undervalued). 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 030000?
No. The price is what the market pays today (19,580 KRW); the fair value is what the company's own numbers justify (40,866 KRW). For Cheil Worldwide the two are 21,286 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Cheil Worldwide worth?
The market values Cheil Worldwide at about 2.0T KRW (market capitalisation, as of Nov 8, 2026). Per share that is 19,580 KRW; our models calculate a fair value of 40,866 KRW per share.
What do the bullish and bearish scenarios say about 030000?
Our models span a range for Cheil Worldwide: cautious scenario 28,606 KRW, base 40,866 KRW, optimistic 53,125 KRW per share (as of Nov 8, 2026, price 19,580 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 030000?
Cheil Worldwide trades at a price-to-earnings ratio of 9.2 (as of Nov 8, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 40,866 KRW is built from several models across several years. Median P/E at fiscal year-end, 10 fiscal years (2016 to 2025), reported earnings, FY2025 ex one-offs: 13.6. Other multiples: P/B 1.3, P/S 0.4, EV/EBITDA 3.4.
How solid is the balance sheet of Cheil Worldwide (030000)?
Balance-sheet figures for Cheil Worldwide (as of Nov 8, 2026): return on equity 14.6%, debt of 0.00 per unit of equity. They feed the Quality Score of 63/100, which measures business quality independently of the share price.
How far is 030000 from its 52-week high?
Cheil Worldwide trades at 19,580 KRW, about 14% below its 52-week high of 22,900 KRW and 13% above the low of 17,300 KRW (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 40,866 KRW is for.
Which stocks are comparable to Cheil Worldwide?
From the same area (Communication Services) we also value AppLovin Corporation, Publicis Groupe S.A, Omnicom Group, Focus Media Information Technology Co, 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 Cheil Worldwide stock attractive at the current price?
The data as of Nov 8, 2026: price 19,580 KRW, calculated fair value 40,866 KRW (+109%), Quality Score 63/100, from 26 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 030000 calculated?
We run Cheil Worldwide through 26 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 40,866 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 13.0% above its aggregate fair value. Cheil Worldwide currently trades 52% below its own fair value, and the market average says nothing about that. 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 Cheil Worldwide (030000)?
The closing price on Nov 6, 2026 was 19,580 KRW. Our model-based fair value is 40,866 KRW, about +109% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Cheil Worldwide right now?
The price is below even our cautious bear case (28,606 KRW). The market is more pessimistic than our downside scenario. Solid quality (63/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (28,606 KRW to 53,125 KRW) leaves room in how you read the outcome.
Key figures of Cheil Worldwide
How large is the market capitalisation of Cheil Worldwide (030000)?
The market capitalisation of Cheil Worldwide is 2.0T KRW (≈ $1.5B). 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 Cheil Worldwide (030000)?
The price-to-sales ratio of Cheil Worldwide is 0.44 (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 Cheil Worldwide (030000)?
Earnings per share at Cheil Worldwide are 2,172 KRW (price ÷ EPS = P/E 9.2). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Cheil Worldwide (030000)?
The dividend yield of Cheil Worldwide is 6.3% (payout 56.6%). 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 Cheil Worldwide (030000)?
The net margin of Cheil Worldwide is 4.9% (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 Cheil Worldwide (030000)?
The return on equity (ROE) of Cheil Worldwide is 14.6% (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 Cheil Worldwide (030000)?
On an EBIT basis the return on assets of Cheil Worldwide is 10.2% (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 Cheil Worldwide (030000)?
The operating margin of Cheil Worldwide is 8.6% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Cheil Worldwide (030000)?
Revenue at Cheil Worldwide is growing −4.0% versus a year earlier (3y avg +2.2%). 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 Cheil Worldwide (030000)?
Earnings per share at Cheil Worldwide are growing +24.7% versus a year earlier. How much earnings per share grew versus a year earlier.
Free · no account needed
Watch Cheil Worldwide in the live analysis
One click puts Cheil Worldwide on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 8, 2026