Cuckoo Electronics Co Ltd (192400) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Cuckoo Electronics Co Ltd stock KRW 49,088, price KRW 27,000, upside +81.8%, quality 62 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 5, 2026.
How to read this chart
60‑month range 12,235 KRW – 107,135 KRW · fair‑value band 33,121 KRW – 64,836 KRW · the 27,000 KRW price screens below the 49,088 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. As of Nov 5, 2026.
Follow Cuckoo Electronics Co in your weekly email
Every Wednesday you see whether Cuckoo Electronics Co 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.
Cuckoo Holdings Co., Ltd., together with its subsidiaries, manufactures and sells electric heaters and daily necessities in South Korea and internationally.
Show moreShow less
The company offers rice cookers; kitchen appliances, such as induction, dish wash machine, microwave, air fryer, mixer and blender, small kitchen appliance, and other products; rental products, such as water purifier, air cleaner, bidet, hairdressing/massage chair, mattress/frame, and other products; and home appliances comprising air and wireless cleaner, robotic vacuum, and bidet products.
It also provides seasonal home appliances, including dehumidifier, air circulator, window air conditioner, humidifier, carbon heater, carbon mat, and ice maker products; pet home appliances, supplies, grooming equipment, accessories, and groceries; health appliances, such as massage chairs and foot massagers; refurbished home appliances; and coffee beans.
The company sells its products under the Cuckoo brand. It also offers its products through online. Cuckoo Holdings Co., Ltd. was founded in 1978 and is based in Yangsan-si, South Korea.
Stock analysis
Cuckoo Electronics Co Ltd (192400) currently trades at 27,000 KRW, while our model-based Fair Value estimate is 49,088 KRW, implying the stock looks roughly 45% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 83,621 KRW per share, and 22 of the 26 models we run sit above the 27,000 KRW price.
Bear case: the Asset-Based group reads lowest at 13,325 KRW, and 4 of the 26 models stay below the price. Data coverage for this calculation is high.
Scenario range: 33,121 KRW (bear) to 64,836 KRW (bull), the price of 27,000 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 62/100 (solid quality), in the Consumer Cyclical sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Cuckoo Electronics Co Ltd reported revenue of 921B KRW in FY2025 versus 685B KRW in FY2021, a compound +7.7%/yr. Reported net income was 146B KRW in FY2025, compounding +0.1%/yr from FY2021.
Key figures
Market cap 839B KRW (≈ $615M) Small · P/E ratio 4.7 · P/S ratio 0.87 · EPS (TTM) 5,632 KRW · Dividend yield 5.7% · Net margin 18.2% · Return on equity 13.6% · Return on assets (EBIT) 10.1% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 62 out of 100 (low confidence).
What moves the price
The share trades about 11% below its 52-week high and 14% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −24% fair-value upside, at 82%, 192400 screens cheaper than that median.
Fair Value models
Bear33,121 KRWFair Value 49,088 KRWBull64,836 KRW
Price 27,000 KRW · Upside +81.8%
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 (3,489 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.62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+10.4%
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.
+6.8%
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.
+9.4%
Start year 2020 (pandemic)
Revenue growth 8 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.
+9.4%
’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.
+12.1%
Earnings growth per share plus dividend.
Earnings per share, growth per year+6.4%
Dividend (yield on the price)5.7%
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.6.4% vs 2.5%, 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.17% → 12%
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).
+8.1%
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 +5.9% a year for the price.
Compare Cuckoo Electronics Co Ltd with another stock
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.Furnishings, Fixtures & Appliances · 297 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). "Cuckoo Electronics Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/192400
Frequently asked questions
Is Cuckoo Electronics Co Ltd (192400) overvalued or undervalued?
As of Nov 5, 2026, our model estimates a fair value of 49,088 KRW versus a price of 27,000 KRW, about +82% upside (undervalued).
What is the fair value of 192400?
Our model-based fair value for Cuckoo Electronics Co Ltd is 49,088 KRW (as of Nov 5, 2026), built from audited fundamentals. The current price: 27,000 KRW.
What is the quality score of 192400?
Cuckoo Electronics Co Ltd has a Quality Score of 62/100. 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 Cuckoo Electronics Co Ltd (192400)?
Our model-based price target is the fair value of 49,088 KRW (as of Nov 5, 2026) from 26 valuation models. Cautious scenario 33,121 KRW, optimistic scenario 64,836 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Cuckoo Electronics Co Ltd stock forecast for 2026?
Our models put fair value at 49,088 KRW, about +82% upside versus a price of 27,000 KRW (undervalued). Cautious scenario 33,121 KRW, optimistic scenario 64,836 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Cuckoo Electronics Co Ltd (192400)?
Cuckoo Electronics Co Ltd reported trailing-twelve-month revenue of about 963B KRW (latest available figure, as of Nov 5, 2026).
Does Cuckoo Electronics Co Ltd pay a dividend?
Cuckoo Electronics Co Ltd currently shows a dividend yield of 5.74% relative to its recent price (as of Nov 5, 2026).
How much is the dividend of Cuckoo Electronics Co Ltd (192400) and when is the ex-dividend date?
Cuckoo Electronics Co Ltd pays a dividend of 1,550 KRW per share a year, a dividend yield of 5.7%. The last ex-dividend date was Dec 29, 2025. A dividend has been paid every year since at least 2014. The payout ratio is 27.5% of earnings. Free cash flow covers the dividend 0.82 times. Our assessment: Watch coverage. The dividend isn’t fully covered by free cash flow or earnings, part of it is funded from reserves or debt. Fine for now, but worth watching: if it stays uncovered, the dividend could be cut.
What growth is priced into Cuckoo Electronics Co Ltd (192400)?
For today's price to be fair in a discounted-cash-flow model, Cuckoo Electronics Co Ltd would have to grow free cash flow by +8.1 % 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 +9.4 % per year. As of Nov 5, 2026.
What discount rate (WACC) does the fair value of 192400 use?
Our models discount Cuckoo Electronics Co Ltd at 10.2 %: a base by market capitalisation (small), damped by beta 0.10, 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 Cuckoo Electronics Co Ltd that is +8.1 % 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 Cuckoo Electronics Co Ltd (192400) delivered so far?
Over the past 5 years revenue at Cuckoo Electronics Co Ltd grew +9.4 % a year. The price currently implies free-cash-flow growth of +8.1 % 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 Cuckoo Electronics Co Ltd (192400) growing?
The median revenue growth in the sector is +4.7 % a year. That is the yardstick for the growth priced into Cuckoo Electronics Co Ltd (+8.1 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Cuckoo Electronics Co Ltd (192400)?
The free-cash-flow yield on the price is 4.69 %: that much free cash flow Cuckoo Electronics Co Ltd 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 Cuckoo Electronics Co Ltd (192400)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Cuckoo Electronics Co Ltd it is 49,088 KRW per share (as of Nov 5, 2026), against a price of 27,000 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 Cuckoo Electronics Co Ltd stock overvalued or undervalued in 2026?
As of Nov 5, 2026, 192400 trades below its calculated fair value: price 27,000 KRW, fair value 49,088 KRW, a gap of about +82% (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 192400?
No. The price is what the market pays today (27,000 KRW); the fair value is what the company's own numbers justify (49,088 KRW). For Cuckoo Electronics Co Ltd the two are 22,088 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Cuckoo Electronics Co Ltd worth?
The market values Cuckoo Electronics Co Ltd at about 839B KRW (market capitalisation, as of Nov 5, 2026). Per share that is 27,000 KRW; our models calculate a fair value of 49,088 KRW per share.
What do the bullish and bearish scenarios say about 192400?
Our models span a range for Cuckoo Electronics Co Ltd: cautious scenario 33,121 KRW, base 49,088 KRW, optimistic 64,836 KRW per share (as of Nov 5, 2026, price 27,000 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 192400?
Cuckoo Electronics Co Ltd trades at a price-to-earnings ratio of 4.7 (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 49,088 KRW is built from several models across several years. Median P/E at fiscal year-end, 5 fiscal years (2021 to 2025), reported earnings, FY2025 ex one-offs: 4.4. Other multiples: P/B 0.6, P/S 0.9, EV/EBITDA 4.0.
How solid is the balance sheet of Cuckoo Electronics Co Ltd (192400)?
Balance-sheet figures for Cuckoo Electronics Co Ltd (as of Nov 5, 2026): return on equity 13.6%, debt of 0.07 per unit of equity. They feed the Quality Score of 62/100, which measures business quality independently of the share price.
How far is 192400 from its 52-week high?
Cuckoo Electronics Co Ltd trades at 27,000 KRW, about 11% below its 52-week high of 30,500 KRW and 14% above the low of 23,600 KRW (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 49,088 KRW is for.
Which stocks are comparable to Cuckoo Electronics Co Ltd?
From the same area (Consumer Cyclical) we also value Midea Group, Gree Electric Appliances, Inc, SharkNinja, Inc, Haier Smart Home 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 Cuckoo Electronics Co Ltd stock attractive at the current price?
The data as of Nov 5, 2026: price 27,000 KRW, calculated fair value 49,088 KRW (+82%), Quality Score 62/100, 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 192400 calculated?
We run Cuckoo Electronics Co Ltd 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 49,088 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. Cuckoo Electronics Co Ltd currently trades 45% 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 Cuckoo Electronics Co Ltd (192400)?
The closing price on Nov 6, 2026 was 27,000 KRW. Our model-based fair value is 49,088 KRW, about +82% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Cuckoo Electronics Co Ltd right now?
The price is below even our cautious bear case (33,121 KRW). The market is more pessimistic than our downside scenario. Solid quality (62/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (33,121 KRW to 64,836 KRW) leaves room in how you read the outcome.
Key figures of Cuckoo Electronics Co Ltd
How large is the market capitalisation of Cuckoo Electronics Co Ltd (192400)?
The market capitalisation of Cuckoo Electronics Co Ltd is 839B KRW (≈ $615M). 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 Cuckoo Electronics Co Ltd (192400)?
The price-to-sales ratio of Cuckoo Electronics Co Ltd is 0.87 (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 Cuckoo Electronics Co Ltd (192400)?
Earnings per share at Cuckoo Electronics Co Ltd are 5,632 KRW (price ÷ EPS = P/E 4.7). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Cuckoo Electronics Co Ltd (192400)?
The dividend yield of Cuckoo Electronics Co Ltd is 5.7% (payout 27.5%). 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 Cuckoo Electronics Co Ltd (192400)?
The net margin of Cuckoo Electronics Co Ltd is 18.2% (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 Cuckoo Electronics Co Ltd (192400)?
The return on equity (ROE) of Cuckoo Electronics Co Ltd is 13.6% (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 Cuckoo Electronics Co Ltd (192400)?
On an EBIT basis the return on assets of Cuckoo Electronics Co Ltd is 10.1% (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 Cuckoo Electronics Co Ltd (192400)?
The operating margin of Cuckoo Electronics Co Ltd is 13.0% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Cuckoo Electronics Co Ltd (192400)?
Revenue at Cuckoo Electronics Co Ltd is growing +16.3% versus a year earlier (3y avg +6.8%). 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 Cuckoo Electronics Co Ltd (192400)?
Earnings per share at Cuckoo Electronics Co Ltd are growing +105% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Cuckoo Electronics Co Ltd (192400) hold?
Cuckoo Electronics Co Ltd holds more cash than debt, 122B KRW net (fiscal year 2022). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Cuckoo Electronics Co Ltd in the live analysis
One click puts Cuckoo Electronics Co Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 5, 2026