Cloud Air Co.Ltd (036170) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of Cloud Air Co.Ltd stock KRW 1,715, price KRW 2,030, that is 15.5% below the price, quality 59 out of 100. Rating: overvalued. Calculated from audited financials with 13 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 8, 2026.
How to read this chart
60‑month range 758.00 KRW – 8,770 KRW · fair‑value band 1,286 KRW – 2,144 KRW · the 2,030 KRW price screens above the 1,715 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 8, 2026.
Follow Cloud Air Co.Ltd in your weekly email
Every Wednesday you see whether Cloud Air Co.Ltd 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.
Cloud Air Co.,Ltd. engages in manufacturing and selling light emitting diode (LED) packages and modules in South Korea. The company offers automotive LED lighting modules. It also develops a technology for extracting the raw material (hematococcus) of astaxanthin.
Show moreShow less
The company was formerly known as Livefinancial Co.,Ltd. and changed its name to Cloud Air Co.,Ltd. in January 2021. Cloud Air Co.,Ltd. was founded in 1993 and is headquartered in Suwon-si, South Korea.
Stock analysis
Cloud Air Co.Ltd (036170) currently trades at 2,030 KRW, while our model-based Fair Value estimate is 1,715 KRW, 16% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 4,220 KRW per share, and 6 of the 13 models we run sit above the 2,030 KRW price.
Bear case: the DCF Models group reads lowest at 561.43 KRW, and 7 of the 13 models stay below the price. Data coverage for this calculation is low.
Scenario range: 1,286 KRW (bear) to 2,144 KRW (bull), the price of 2,030 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 59/100 (solid quality), in the Technology sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Cloud Air Co.Ltd reported revenue of 31.7B KRW in FY2025 versus 15.9B KRW in FY2021, a compound +18.9%/yr. Reported net income was 10.9B KRW in FY2025, compounding +63.7%/yr from FY2021. FY2021 was a trough year, so the rate overstates the trend.
Key figures
Market cap 152B KRW (≈ $112M) Micro · P/S ratio 11.1 · Net margin 57.0% · Return on equity 381% · Return on assets (EBIT) 0.0% (5-year average) · Operating margin −10.5% · Revenue (TTM) 13.6B KRW · Revenue growth (YoY) −15.6%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 52 out of 100 (medium confidence).
What moves the price
The share trades about 77% below its 52-week high and 148% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Technology peers we cover trades at 1% fair-value upside, at −16%, 036170 screens richer than that median.
Fair Value models
Bear1,286 KRWFair Value 1,715 KRWBull2,144 KRW
Price 2,030 KRW · Downside -15.5%
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.62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+109.1%
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.
+33.2%
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.
+18.5%
Start year 2020 (pandemic). Over 10 years: +4.4% a year
Revenue growth 10 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.
+4.4%
’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. Basis: EBIT basis. 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.
≈ +46.6%
Earnings growth per share plus dividend.
Earnings per share, growth per year+46.6%
Dividend (yield on the price)0.0%
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.45.6% vs 21.3%, picking up
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.−35% → 8%
Pace: the 5-year rate starts in 2020 (pandemic)
⚠ Revenue per share shrinking 12.9%/yr over ~7Y (margin trend unclear) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
⚠ Rate on operating basis: 2025 sits 98% above its own trend.
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.Semiconductors & Semiconductor Equipment · 49 stocks
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). "Cloud Air Co.Ltd Fair Value". https://www.fairvalue-calculator.com/stock/036170
Frequently asked questions
Is Cloud Air Co.Ltd (036170) overvalued or undervalued?
As of Nov 8, 2026, our model estimates a fair value of 1,715 KRW versus a price of 2,030 KRW, about 16% lower (overvalued).
What is the fair value of 036170?
Our model-based fair value for Cloud Air Co.Ltd is 1,715 KRW (as of Nov 8, 2026), built from audited fundamentals. The current price: 2,030 KRW.
What is the quality score of 036170?
Cloud Air Co.Ltd has a Quality Score of 59/100. 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 Cloud Air Co.Ltd (036170)?
Our model-based price target is the fair value of 1,715 KRW (as of Nov 8, 2026) from 13 valuation models. Cautious scenario 1,286 KRW, optimistic scenario 2,144 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Cloud Air Co.Ltd stock forecast for 2026?
Our models put fair value at 1,715 KRW, about 16% lower versus a price of 2,030 KRW (overvalued). Cautious scenario 1,286 KRW, optimistic scenario 2,144 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Cloud Air Co.Ltd (036170)?
Cloud Air Co.Ltd reported trailing-twelve-month revenue of about 13.6B KRW (latest available figure, as of Nov 8, 2026).
What is the intrinsic value of Cloud Air Co.Ltd (036170)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Cloud Air Co.Ltd it is 1,715 KRW per share (as of Nov 8, 2026), against a price of 2,030 KRW. It is the blended result of 13 valuation models in 6 families (DCF Models, Earnings-Based, Multiples, Asset-Based, Economic Profit, Growth Earnings).
Is Cloud Air Co.Ltd stock overvalued or undervalued in 2026?
As of Nov 8, 2026, 036170 trades above its calculated fair value: price 2,030 KRW, fair value 1,715 KRW, a gap of about −16% (overvalued). 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 036170?
No. The price is what the market pays today (2,030 KRW); the fair value is what the company's own numbers justify (1,715 KRW). For Cloud Air Co.Ltd the two are 315.07 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Cloud Air Co.Ltd worth?
The market values Cloud Air Co.Ltd at about 152B KRW (market capitalisation, as of Nov 8, 2026). Per share that is 2,030 KRW; our models calculate a fair value of 1,715 KRW per share.
What do the bullish and bearish scenarios say about 036170?
Our models span a range for Cloud Air Co.Ltd: cautious scenario 1,286 KRW, base 1,715 KRW, optimistic 2,144 KRW per share (as of Nov 8, 2026, price 2,030 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Cloud Air Co.Ltd (036170)?
Balance-sheet figures for Cloud Air Co.Ltd (as of Nov 8, 2026): return on equity 381.3%, debt of 0.16 per unit of equity. They feed the Quality Score of 59/100, which measures business quality independently of the share price.
How far is 036170 from its 52-week high?
Cloud Air Co.Ltd trades at 2,030 KRW, about 77% below its 52-week high of 8,770 KRW and 148% above the low of 819.00 KRW (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of 1,715 KRW is for.
Which stocks are comparable to Cloud Air Co.Ltd?
From the same area (Technology) we also value JUSUNG ENGINEERING Co, PSK HOLDINGS Inc, ISC Co, TSE 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 Cloud Air Co.Ltd stock attractive at the current price?
The data as of Nov 8, 2026: price 2,030 KRW, calculated fair value 1,715 KRW (−16%), Quality Score 59/100, from 13 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 036170 calculated?
We run Cloud Air Co.Ltd through 13 models from 6 families: DCF Models, Earnings-Based, Multiples, Asset-Based, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 1,715 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. Cloud Air Co.Ltd 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 Cloud Air Co.Ltd (036170)?
The closing price on Nov 9, 2026 was 2,030 KRW. Our model-based fair value is 1,715 KRW, about 16% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Cloud Air Co.Ltd right now?
Solid but not exceptional quality (59/100) and above fair value, neither a clear bargain nor a standout compounder. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
Key figures of Cloud Air Co.Ltd
How large is the market capitalisation of Cloud Air Co.Ltd (036170)?
The market capitalisation of Cloud Air Co.Ltd is 152B KRW (≈ $112M). 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 Cloud Air Co.Ltd (036170)?
The price-to-sales ratio of Cloud Air Co.Ltd is 11.1 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the net margin of Cloud Air Co.Ltd (036170)?
The net margin of Cloud Air Co.Ltd is 57.0% (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 Cloud Air Co.Ltd (036170)?
The return on equity (ROE) of Cloud Air Co.Ltd is 381% (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 Cloud Air Co.Ltd (036170)?
On an EBIT basis the return on assets of Cloud Air Co.Ltd is 0.0% (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 Cloud Air Co.Ltd (036170)?
The operating margin of Cloud Air Co.Ltd is −10.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Cloud Air Co.Ltd (036170)?
Revenue at Cloud Air Co.Ltd is growing −15.6% versus a year earlier (3y avg +33.2%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How much free cash flow does Cloud Air Co.Ltd (036170) generate?
The free cash flow of Cloud Air Co.Ltd is −2.7B KRW (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net debt does Cloud Air Co.Ltd (036170) carry?
The net debt of Cloud Air Co.Ltd is 13.9B KRW (fiscal year 2025). 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 Cloud Air Co.Ltd in the live analysis
One click puts Cloud Air Co.Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 8, 2026