EN DE

Bubang Co (014470) Fair Value & Analysis

Consumer Cyclical · KR · Market cap 52.3B KRW

BC Bubang Co 014470 · KQ
Price984.00 KRW
Fair Value862.13 KRW
Upside-12.4%
Quality54/100
Watch Bubang Co for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Loss-making · -3.3% net margin
Low debt · generates free cash flow
Trails peers (3/8)
Narrow moat 18/100
Evidence: High Range 646.60 KRW – 1,180 KRW Share as image

Fair value as of: Jul 20, 2026

From 21 valuation models · updated 21 days ago

Share price +1.3% over the past month.

A solid business, but screening 12% overvalued on our models.

What matters now

  • Solid but not exceptional quality (54/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (646.60 KRW to 1,180 KRW) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

4,515 KRW 813.00 KRW Fair Value 862.13 KRW Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 20, 2026.

How to read this chart

60‑month range 813.00 KRW – 4,515 KRW · fair‑value band 646.60 KRW – 1,180 KRW · the 984.00 KRW price screens above the 862.13 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 20, 2026.

Full chart & analysis →

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

Analysis

Bubang Co (014470) currently trades at 984.00 KRW, while our model-based Fair Value estimate is 862.13 KRW, implying the stock looks roughly 12.4% overvalued today. The Quality Score stands at 54/100 (solid quality), in the Consumer Cyclical 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, Bubang Co generated revenue of 343B KRW at a net margin of -3.3%. Revenue grew 10.6% year over year. Net debt stands at 54.7B KRW. Fundamentals as of Jul 20, 2026

Our scenario range runs from 646.60 KRW (bear case) to 1,180 KRW (bull case); at 984.00 KRW, the current price sits within 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 47% below its 52-week high, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at 41% fair-value upside, at -12%, 014470 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 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. Evidence
Highest evidence
Growth DCF 979.03 KRW 1,165 KRW 1,509 KRW 80
Residual Income 2,587 KRW 2,418 KRW 1,814 KRW 76
ROIC Compounder 572.25 KRW 599.10 KRW 622.59 KRW 72
All 21 models by family
DCF Models
FCF DCF 956.99 KRW 1,146 KRW 1,530 KRW 38
Owner Earnings 1,269 KRW 1,567 KRW 2,170 KRW 31
5Y Revenue Exit 794.17 KRW 928.96 KRW 1,133 KRW 39
5Y EBITDA Exit 1,381 KRW 1,924 KRW 2,668 KRW 41
5Y P/E Exit 1,067 KRW 1,391 KRW 1,792 KRW 38
10Y Revenue Exit 844.13 KRW 970.50 KRW 1,110 KRW 36
10Y EBITDA Exit 1,213 KRW 1,626 KRW 2,100 KRW 37
10Y P/E Exit 1,020 KRW 1,275 KRW 1,535 KRW 35
Earnings-Based
Graham-Dodd 344.85 KRW 561.32 KRW 678.68 KRW 54
EPV 572.25 KRW 599.10 KRW 622.59 KRW 59
Multiples
P/E Multiple 836.77 KRW 1,116 KRW 1,395 KRW 63
P/S Multiple 646.60 KRW 862.13 KRW 1,078 KRW 58
P/B Multiple 646.60 KRW 862.13 KRW 1,078 KRW 55
EV/EBIT 867.84 KRW 1,020 KRW 1,172 KRW 53
EV/EBITDA 1,834 KRW 2,308 KRW 2,782 KRW 54
EV/Revenue 719.00 KRW 850.93 KRW 982.86 KRW 43
Asset-Based
NCAV (Graham) 1,875 KRW 2,512 KRW 3,750 KRW 50
Growth DCF
Growth DCF 979.03 KRW 1,165 KRW 1,509 KRW 80
Economic Profit
Residual Income 2,587 KRW 2,418 KRW 1,814 KRW 76
ROIC Compounder 572.25 KRW 599.10 KRW 622.59 KRW 72
Growth Earnings
Growth-Adj P/E 589.86 KRW 842.65 KRW 1,095 KRW 68

Widest divergence: Asset-Based (2,512 KRW) versus Earnings-Based (561.32 KRW). Highest evidence: Growth DCF (80).

Notify me when 014470 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 343B KRW
Revenue growth (YoY) +10.6%
Net margin -3.3%
Return on equity 549%
Free cash flow 2.5B KRW FY2025
Operating margin 0.1%
More key figures
EPS growth (YoY) -84.0%
Net debt 54.7B KRW FY2024

Figures from reported company fundamentals · as of Jul 20, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 54/100

Of which business quality 55 · Market factors (momentum, volatility) 18

Profitability 42
Margins and returns on capital today
Quality Growth 33
Are margins and returns improving?
Cashflow 36
Earnings quality: real cash, not paper profit
Fin. Strength 58
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 5
Price trend over the last 3–12 months (market factor)
52W Momentum 5
Distance to the 52-week high (market factor)
Net Issuance 82
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

Bubang Co., Ltd. operates a discount store primarily in South Korea. It also manufactures and sells household appliances, including home and kitchen appliances; and offers IT consulting and establishment services. The company was formerly known as Lihom-Cuchen Co., Ltd. and changed its name to Bubang Co., Ltd. in June 2015. Bubang Co., Ltd.

Full company description

Bubang Co., Ltd. operates a discount store primarily in South Korea. It also manufactures and sells household appliances, including home and kitchen appliances; and offers IT consulting and establishment services. The company was formerly known as Lihom-Cuchen Co., Ltd. and changed its name to Bubang Co., Ltd. in June 2015. Bubang Co., Ltd. was founded in 1976 and is based in Seoul, South Korea.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Bubang Co reported revenue of 319B KRW in FY2025 versus 320B KRW in FY2021, a compound −0.0%/yr. Reported net income was 2.3B KRW in FY2025.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
319B KRW
Latest YoY
−8.2%
Avg. growth/yr (3Y) 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.
−1.9%
Avg. growth/yr (5Y) 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.
−0.9%
Avg. growth/yr (19Y) 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.
+1.4%
Revenue −0.0%/yr
FY21 320B KRW
FY22 338B KRW
FY23 331B KRW
FY24 348B KRW
FY25 319B KRW
Net income
FY21 −14.6B KRW
FY22 31.3B KRW
FY23 −26.0B KRW
FY24 11.5B KRW
FY25 2.3B KRW

014470 screens 12% overvalued. Compare with VenueG Co →

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). "Bubang Co Fair Value". https://www.fairvalue-calculator.com/stock/014470

Peer Group

Consumer Discretionary · 3552 stocks

How this stock ranks against its sector: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median. (Industry “Diversified Retail” was too small, so the broader sector is used.)

Quality Score 54 · Below median
Fair Value upside −12% · Below median
Return on assets 0% · Below median
Net margin (TTM) -3% · Bottom 25%
Operating margin (TTM) 0% · Below median
Revenue growth 11% · Above median

Valuation Multiples vs Consumer Discretionary median · lower = cheaper

P/FCF 0.0× · 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 17 · sector 22
FUTURE 53 · sector 14
PAST 0 · sector 21
HEALTH 100 · sector 96
DIVIDEND 0 · sector 41

Insider activity: 40/100

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 Diversified Retail stocks, each showing price versus our Fair Value estimate (as of Jul 20, 2026).

Stock Price Fair Value vs Fair Value
VenueG Co 019010 4,195 KRW 3,001 KRW -28%
MRSGI MRSGI 1.09 PHP 2.21 PHP +103%
Toyota Motor Corporation TMN 3,052 MXN 4,134 MXN +35%
Hyundai Motor Company 005380 425,000 KRW 616,918 KRW +45%
Maruti Suzuki India Limited MARUTI ₹13,803 ₹8,236 -40%
Kia Corporation 000270 145,000 KRW 350,994 KRW +142%
Bajaj Auto Limited BAJAJAUTO ₹10,381 ₹4,730 -54%
Hyundai Mobis Co 012330 482,000 KRW 678,420 KRW +41%
Falabella S.A FALABELLA 5,875 CLP 8,880 CLP +51%
Cencosud S.A CENCOSUD 2,040 CLP 2,516 CLP +23%

Compare Bubang Co with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical 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 Bubang Co (014470) overvalued or undervalued?
As of Jul 20, 2026, our model estimates a fair value of 862.13 KRW versus a price of 984.00 KRW, about −12% (overvalued).
What is the fair value of 014470?
Our model-based fair value for Bubang Co is 862.13 KRW (as of Jul 20, 2026), built from audited fundamentals. The current price is 984.00 KRW.
What is the quality score of 014470?
Bubang Co has a Quality Score of 54/100. 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 Bubang Co (014470)?
Bubang Co reported trailing-twelve-month revenue of about 343B KRW (latest available figure, as of Jul 20, 2026).
What is the net profit margin of 014470?
The net profit margin of Bubang Co is about -3.3%, meaning it is currently running at a net loss. Based on the latest reported figures.

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 Bubang 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.