EN DE

GAON CABLE Co (000500) Fair Value & Analysis

Technology · KR · Market cap 7.6T KRW

GC GAON CABLE Co 000500 · KO
Price147,700 KRW
Fair Value29,993 KRW
Upside-79.7%
Quality38/100
Watch GAON CABLE Co for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 2.1% net margin
Low debt · generates free cash flow
Mixed vs. peers (4/10)
Narrow moat 39/100
Evidence: High Range 16,676 KRW – 38,512 KRW Share as image

Fair value as of: Jul 12, 2026

From 23 valuation models · updated 28 days ago

Share price −36.5% over the past month.

Below-average quality, and screening another 80% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (38,512 KRW). The favourable scenario is already priced in.
  • Weak quality (38/100) and above fair value at the same time, the margin of safety is missing on both counts.
  • A fairly wide model range (16,676 KRW to 38,512 KRW) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

477,000 KRW 7,797 KRW Fair Value 29,993 KRW Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 12, 2026.

How to read this chart

60‑month range 7,797 KRW – 477,000 KRW · fair‑value band 16,676 KRW – 38,512 KRW · the 147,700 KRW price screens above the 29,993 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 12, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

GAON CABLE Co (000500) currently trades at 147,700 KRW, while our model-based Fair Value estimate is 29,993 KRW, implying the stock looks roughly 79.7% overvalued today. The Quality Score stands at 38/100 (below-average quality), in the Technology sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, GAON CABLE Co generated revenue of 2.7T KRW at a net margin of 2.1%. Revenue grew 19.4% year over year. It earns a return on equity of 12.0%. Net debt stands at 276B KRW. Fundamentals as of Jul 12, 2026

Our scenario range runs from 16,676 KRW (bear case) to 38,512 KRW (bull case); at 147,700 KRW, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 77% below its 52-week high and 181% above its 52-week low, currently above its 200-day average. For context, the median of 10 Technology peers we cover trades at -61% fair-value upside, at -80%, 000500 screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF 11,470 KRW 18,343 KRW 31,035 KRW 80
Residual Income 14,749 KRW 16,924 KRW 31,896 KRW 76
ROIC Compounder 31,344 KRW 42,526 KRW 57,868 KRW 72
All 23 models by family
DCF Models
FCF DCF 11,555 KRW 19,080 KRW 33,222 KRW 38
Owner Earnings 26,923 KRW 48,755 KRW 89,784 KRW 31
5Y Revenue Exit 22,851 KRW 42,178 KRW 69,516 KRW 39
5Y EBITDA Exit 27,741 KRW 52,501 KRW 84,718 KRW 41
5Y P/E Exit 23,668 KRW 43,902 KRW 67,843 KRW 38
10Y Revenue Exit 18,353 KRW 35,949 KRW 65,016 KRW 36
10Y EBITDA Exit 22,595 KRW 43,794 KRW 78,342 KRW 37
10Y P/E Exit 19,805 KRW 37,258 KRW 63,549 KRW 35
Earnings-Based
Graham-Dodd 11,737 KRW 58,899 KRW 81,299 KRW 54
Lynch FV 15,948 KRW 22,783 KRW 29,618 KRW 50
PEG = 1.0 15,948 KRW 22,783 KRW 29,618 KRW 46
EPV 27,412 KRW 31,637 KRW 35,392 KRW 59
Multiples
P/E Multiple 27,185 KRW 36,246 KRW 45,308 KRW 63
P/S Multiple 22,007 KRW 29,342 KRW 36,678 KRW 58
P/B Multiple 22,007 KRW 29,342 KRW 36,678 KRW 55
EV/EBIT 37,387 KRW 48,692 KRW 59,997 KRW 53
EV/EBITDA 36,890 KRW 48,030 KRW 59,170 KRW 54
EV/Revenue 27,678 KRW 38,052 KRW 48,426 KRW 43
Asset-Based
NCAV (Graham) 8,123 KRW 10,885 KRW 16,247 KRW 50
Growth DCF
Growth DCF 11,470 KRW 18,343 KRW 31,035 KRW 80
Economic Profit
Residual Income 14,749 KRW 16,924 KRW 31,896 KRW 76
ROIC Compounder 31,344 KRW 42,526 KRW 57,868 KRW 72
Growth Earnings
Growth-Adj P/E 24,311 KRW 34,730 KRW 45,149 KRW 68

Widest divergence: DCF Models (42,178 KRW) versus Asset-Based (10,885 KRW). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 2.7T KRW
Revenue growth (YoY) +19.4%
Net margin 2.1%
Return on equity 12.0%
Free cash flow 17.1B KRW FY2025
Operating margin 3.7%
More key figures
Dividend yield 0.0%
EPS growth (YoY) +28.3%
Net debt 276B KRW FY2025

Figures from reported company fundamentals · as of Jul 12, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 38/100

Of which business quality 40 · Market factors (momentum, volatility) 62

Profitability 46
Margins and returns on capital today
Quality Growth 75
Are margins and returns improving?
Cashflow 17
Earnings quality: real cash, not paper profit
Fin. Strength 61
Balance sheet, leverage, solvency risk
Investment 39
Disciplined investing over empire-building
Low Volatility 0
Calm price path (market factor)
Momentum 100
Price trend over the last 3–12 months (market factor)
52W Momentum 68
Distance to the 52-week high (market factor)
Net Issuance 0
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

GAON CABLE Co., Ltd., a cable company, provides industrial power cables in South Korea. The company offers power cables, including extra-high voltage cables, such as XLPE insulation cables; overhead lines comprising overhead transmission lines, optical fiber composite overhead ground wire, overhead distribution lines, and trolley wires/messenger wires; …

Full company description

GAON CABLE Co., Ltd., a cable company, provides industrial power cables in South Korea. The company offers power cables, including extra-high voltage cables, such as XLPE insulation cables; overhead lines comprising overhead transmission lines, optical fiber composite overhead ground wire, overhead distribution lines, and trolley wires/messenger wires; MV/LV cables consisting of MV/LV power cables, control cables, fire protection cables, and insulated wires; and industrial specialty cables, including marine/offshore cables. It provides telecom cables, such as local area network (LAN), including LAN cables and components; optical communication products consisting of optical cables and components, and pre-connectorized cables; and other communication cables comprising hybrid cables, CATV cables, CPEV cables, and PVC-insulated telephone jumper wires. In addition, the company offers solar, wind, ESS battery, and audio cables; intelligent wiring solutions, including aluminum clad flex cables and smart wiring systems; and integral pipeline systems comprising threadless conduits and one-touch joint for water pipes. Its products are used in power network, building/home, plant, railway, port/airport, wind farm, marine/offshore, and broadband communication applications. The company was formerly known as Kukje Electric Wire Co., Ltd. and changed its name to GAON CABLE Co., Ltd. in September 2004. GAON CABLE Co., Ltd. was founded in 1947 and is headquartered in Anyang-Si, South Korea.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

GAON CABLE Co reported revenue of 2.5T KRW in FY2025 versus 1.1T KRW in FY2021, a compound +24.2%/yr. Reported net income was 51.4B KRW in FY2025, compounding +72.1%/yr from FY2021.

Growth Quality 76/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
2.5T KRW
Latest YoY
+47.4%
Avg. growth/yr (3Y)
+21.6%
Avg. growth/yr (5Y)
+24.3%
Avg. growth/yr (14Y)
+6.7%
Revenue +24.2%/yr
FY21 1.1T KRW
FY22 1.4T KRW
FY23 1.5T KRW
FY24 1.7T KRW
FY25 2.5T KRW
Net income +72.1%/yr
FY21 5.9B KRW
FY22 10.5B KRW
FY23 17.9B KRW
FY24 25.4B KRW
FY25 51.4B KRW

000500 screens 80% overvalued. Compare with Cisco Systems, Inc →

Share or link this analysis
For bloggers & editors: embed code + live data

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). "GAON CABLE Co Fair Value". https://www.fairvalue-calculator.com/stock/000500

Peer Group

Communication Equipment · 290 stocks

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.

Quality Score 38 · Bottom 25%
Fair Value upside −80% · Bottom 25%
Return on equity (TTM) 12% · Top 25%
Return on assets 4% · Above median
Net margin (TTM) 2% · Below median
Operating margin (TTM) 4% · Below median
Revenue growth 19% · Above median
Dividend yield (TTM) 0.0% · Bottom 25%
Debt / equity 0.19× · Higher than median

Valuation Multiples vs Communication Equipment median · lower = cheaper

P/FCF 0.3× · Cheaper than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 0
FUTURE 97 · sector 30
PAST 48 · sector 15
HEALTH 90 · sector 98
DIVIDEND 0 · sector 24

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Communication Equipment stocks, each showing price versus our Fair Value estimate (as of Jul 12, 2026).

Stock Price Fair Value vs Fair Value
Cisco Systems, Inc CSCO $119.25 $43.05 -64%
Zhongji Innolight Co 300308 ¥1,094 ¥171.09 -84%
Foxconn Industrial Internet Co 601138 ¥56.50 ¥28.65 -49%
Eoptolink Technology Inc 300502 ¥482.88 ¥155.05 -68%
Nokia Oyj NOK $11.25 $2.67 -76%
Motorola Solutions, Inc MSI $413.31 $190.43 -54%
Suzhou TFC Optical Communication Co 300394 ¥244.13 ¥32.04 -87%
Telefonaktiebolaget LM Ericsson (publ), ERIC $11.72 $15.96 +36%
Accton Technology Corporation 2345 2,090 TWD 846.28 TWD -60%
ZTE Corporation 000063 ¥40.00 ¥15.75 -61%

Compare GAON CABLE Co with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Technology stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is GAON CABLE Co (000500) overvalued or undervalued?
As of Jul 12, 2026, our model estimates a fair value of 29,993 KRW versus a price of 147,700 KRW, about −80% (overvalued).
What is the fair value of 000500?
Our model-based fair value for GAON CABLE Co is 29,993 KRW (as of Jul 12, 2026), built from audited fundamentals. The current price is 147,700 KRW.
What is the quality score of 000500?
GAON CABLE Co has a Quality Score of 38/100. 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 revenue of GAON CABLE Co (000500)?
GAON CABLE Co reported trailing-twelve-month revenue of about 2.7T KRW (latest available figure, as of Jul 12, 2026).
What is the net profit margin of 000500?
The net profit margin of GAON CABLE Co is about 2.1%, meaning it keeps roughly 2.1% of revenue as net income. Based on the latest reported figures.
Does GAON CABLE Co pay a dividend?
GAON CABLE Co currently shows a dividend yield of about 0.03% relative to its recent price (as of Jul 12, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track GAON CABLE Co and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.