Cafe24 Corp (042000) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Cafe24 Corp stock KRW 21,706, price KRW 14,210, upside +52.8%, quality 68 out of 100. Rating: strongly undervalued. Calculated from audited financials with 24 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 5, 2026.
How to read this chart
60‑month range 8,250 KRW – 68,500 KRW · fair‑value band 15,194 KRW – 28,218 KRW · the 14,210 KRW price screens below the 21,706 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 5, 2026.
Follow Cafe24 in your weekly email
Every Wednesday you see whether Cafe24 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.
Cafe24 Corp. operates an e-commerce platform worldwide. Its e-commerce platform, cafe24, which offers various services, including shopping mall solution, advertising, marketing, and hosting infrastructure.
Show moreShow less
The company also provides shared office space for online businesses, education and training, and design market services. In addition, it offers payments service for online stores, and shipping and logistics services.
The company was formerly known as SimpleX Internet, Inc. and changed its name to Cafe24 Corp. in 2017. Cafe24 Corp. was founded in 1999 and is headquartered in Seoul, South Korea.
Stock analysis
Cafe24 Corp (042000) currently trades at 14,210 KRW, while our model-based Fair Value estimate is 21,706 KRW, implying the stock looks roughly 35% undervalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of 33,567 KRW per share, and 22 of the 24 models we run sit above the 14,210 KRW price.
Bear case: the Asset-Based group reads lowest at 4,754 KRW, and 2 of the 24 models stay below the price. Data coverage for this calculation is medium.
Scenario range: 15,194 KRW (bear) to 28,218 KRW (bull), the price of 14,210 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 68/100 (solid quality), in the Technology sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Cafe24 Corp reported revenue of 315B KRW in FY2025 versus 276B KRW in FY2021, a compound +3.3%/yr. Reported net income was 39.1B KRW in FY2025.
Key figures
Market cap 343B KRW (≈ $253M) Micro · P/E ratio 9.7 · P/S ratio 1.06 · EPS (TTM) 1,494 KRW · Net margin 11.1% · Return on equity 13.9% · Return on assets (EBIT) −0.1% (5-year average) · Operating margin 9.9%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 55 out of 100 (low confidence).
What moves the price
The share trades about 65% below its 52-week high and at its 52-week low, currently below its 200-day average.
For context, the median of 10 Technology peers we cover trades at −11% fair-value upside, at 53%, 042000 screens cheaper than that median.
Fair Value models
Bear15,194 KRWFair Value 21,706 KRWBull28,218 KRW
Price 14,210 KRW · Upside +52.8%
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 (1,281 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.79/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+4.1%
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.
+4.1%
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.
+4.9%
Start year 2020 (pandemic)
Revenue growth 9 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.
+11.5%
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in KRW (mathematically smoothed) ⓘ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. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip. 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.
+43.2%
Earnings growth per share plus dividend.
Earnings per share, growth per year+43.2%
Dividend (yield on the price)0.0%
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% → 13%
2025 sits 116% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
Growth Forecast
Little optimism in the price
The price assumes less growth than 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).
−20.5%
The company could shrink this much every year for the next five years and today's price would still be justified.
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 −22.1% 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.Software - Infrastructure · 346 stocks
Beats the industry median on 12/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score68 · Top 25%
Fair Value upside+52.8% · Top 25%
Profitability
Return on equity (12 months)13.9% · Above median
Return on assets9.4% · Top 25%
Net margin (12 months)11.1% · Above median
Operating margin (12 months)9.9% · Above median
Growth and dividend
Revenue growth (quarter YoY)5.0% · Below median
Balance sheet
Debt / equity0.00× · Below median
Valuation Multiplesvs Software - Infrastructure 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). "Cafe24 Corp Fair Value". https://www.fairvalue-calculator.com/stock/042000
Frequently asked questions
Is Cafe24 Corp (042000) overvalued or undervalued?
As of Nov 5, 2026, our model estimates a fair value of 21,706 KRW versus a price of 14,210 KRW, about +53% upside (undervalued).
What is the fair value of 042000?
Our model-based fair value for Cafe24 Corp is 21,706 KRW (as of Nov 5, 2026), built from audited fundamentals. The current price: 14,210 KRW.
What is the quality score of 042000?
Cafe24 Corp has a Quality Score of 68/100. 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 Cafe24 Corp (042000)?
Our model-based price target is the fair value of 21,706 KRW (as of Nov 5, 2026) from 24 valuation models. Cautious scenario 15,194 KRW, optimistic scenario 28,218 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Cafe24 Corp stock forecast for 2026?
Our models put fair value at 21,706 KRW, about +53% upside versus a price of 14,210 KRW (undervalued). Cautious scenario 15,194 KRW, optimistic scenario 28,218 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Cafe24 Corp (042000)?
Cafe24 Corp reported trailing-twelve-month revenue of about 323B KRW (latest available figure, as of Nov 5, 2026).
What growth is priced into Cafe24 Corp (042000)?
For today's price to be fair in a discounted-cash-flow model, Cafe24 Corp would have to grow free cash flow by -20.5 % per year for five years (discount rate 12.1 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +4.9 % per year. As of Nov 5, 2026.
What discount rate (WACC) does the fair value of 042000 use?
Our models discount Cafe24 Corp at 12.1 %: a base by market capitalisation (small), damped by beta 1.16, 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 Cafe24 Corp that is -20.5 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (12.1 %) and the same formula as our fair value.
How much growth has Cafe24 Corp (042000) delivered so far?
Over the past 5 years revenue at Cafe24 Corp grew +4.9 % a year. The price currently implies free-cash-flow growth of -20.5 % 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 Cafe24 Corp (042000) growing?
The median revenue growth in the sector is +14.3 % a year. That is the yardstick for the growth priced into Cafe24 Corp (-20.5 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Cafe24 Corp (042000)?
The free-cash-flow yield on the price is 20.06 %: that much free cash flow Cafe24 Corp produces per unit of market value. When it exceeds the discount rate of our models (12.1 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Cafe24 Corp (042000)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Cafe24 Corp it is 21,706 KRW per share (as of Nov 5, 2026), against a price of 14,210 KRW. It is the blended result of 24 valuation models in 7 families (DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Cafe24 Corp stock overvalued or undervalued in 2026?
As of Nov 5, 2026, 042000 trades below its calculated fair value: price 14,210 KRW, fair value 21,706 KRW, a gap of about +53% (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 042000?
No. The price is what the market pays today (14,210 KRW); the fair value is what the company's own numbers justify (21,706 KRW). For Cafe24 Corp the two are 7,496 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Cafe24 Corp worth?
The market values Cafe24 Corp at about 343B KRW (market capitalisation, as of Nov 5, 2026). Per share that is 14,210 KRW; our models calculate a fair value of 21,706 KRW per share.
What do the bullish and bearish scenarios say about 042000?
Our models span a range for Cafe24 Corp: cautious scenario 15,194 KRW, base 21,706 KRW, optimistic 28,218 KRW per share (as of Nov 5, 2026, price 14,210 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 042000?
Cafe24 Corp trades at a price-to-earnings ratio of 9.7 (as of Nov 5, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 21,706 KRW is built from several models across several years. Other multiples: P/B 1.3, P/S 1.1, EV/EBITDA 4.7.
How solid is the balance sheet of Cafe24 Corp (042000)?
Balance-sheet figures for Cafe24 Corp (as of Nov 5, 2026): return on equity 13.9%, debt of 0.00 per unit of equity. They feed the Quality Score of 68/100, which measures business quality independently of the share price.
How far is 042000 from its 52-week high?
Cafe24 Corp trades at 14,210 KRW, about 65% below its 52-week high of 40,100 KRW and at the low of 14,210 KRW (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 21,706 KRW is for.
Which stocks are comparable to Cafe24 Corp?
From the same area (Technology) we also value Microsoft Corporation, Oracle Corporation, Palantir Technologies Inc, Palo Alto Networks, Inc, 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 Cafe24 Corp stock attractive at the current price?
The data as of Nov 5, 2026: price 14,210 KRW, calculated fair value 21,706 KRW (+53%), Quality Score 68/100, from 24 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 042000 calculated?
We run Cafe24 Corp through 24 models from 7 families: DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 21,706 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. Cafe24 Corp currently trades 35% 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 Cafe24 Corp (042000)?
The closing price on Nov 6, 2026 was 14,210 KRW. Our model-based fair value is 21,706 KRW, about +53% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Cafe24 Corp right now?
The price is below even our cautious bear case (15,194 KRW). The market is more pessimistic than our downside scenario. Solid quality (68/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (15,194 KRW to 28,218 KRW) leaves room in how you read the outcome.
Key figures of Cafe24 Corp
How large is the market capitalisation of Cafe24 Corp (042000)?
The market capitalisation of Cafe24 Corp is 343B KRW (≈ $253M). 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 Cafe24 Corp (042000)?
The price-to-sales ratio of Cafe24 Corp is 1.06 (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 Cafe24 Corp (042000)?
Earnings per share at Cafe24 Corp are 1,494 KRW (price ÷ EPS = P/E 9.7). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Cafe24 Corp (042000)?
The net margin of Cafe24 Corp is 11.1% (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 Cafe24 Corp (042000)?
The return on equity (ROE) of Cafe24 Corp is 13.9% (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 Cafe24 Corp (042000)?
On an EBIT basis the return on assets of Cafe24 Corp is −0.1% (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 Cafe24 Corp (042000)?
The operating margin of Cafe24 Corp is 9.9% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Cafe24 Corp (042000)?
Revenue at Cafe24 Corp is growing +5.0% versus a year earlier (3y avg +4.1%). 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 Cafe24 Corp (042000)?
Earnings per share at Cafe24 Corp are growing −32.4% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Cafe24 Corp (042000) carry?
The net debt of Cafe24 Corp is 20.8B KRW (fiscal year 2022, ≈ 0.3 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 Cafe24 Corp in the live analysis
One click puts Cafe24 Corp on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Some data
Nov 5, 2026