EN DE

Choil Aluminum Co (018470) Fair Value & Analysis

Basic Materials · KR · Market cap 114B KRW

CA Choil Aluminum Co 018470 · KO
Price1,039 KRW
Fair Value1,071 KRW
Upside+3.1%
Quality55/100
Watch Choil Aluminum Co for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 1.9% net margin
Low debt · generates free cash flow
Ranks above peers (6/9)
Narrow moat 33/100
Evidence: High Range 803.10 KRW – 1,339 KRW Share as image

Fair value as of: Jul 22, 2026

From 26 valuation models · updated 19 days ago

Share price +11.6% over the past month.

A solid business, currently priced close to our fair value.

What matters now

  • The price sits close to our fair value, market and models broadly agree here, little valuation tension.
  • Our model range runs from 803.10 KRW (bear) to 1,339 KRW (bull), base 1,071 KRW. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 55/100 (solid quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

4,050 KRW 569.12 KRW Fair Value 1,071 KRW Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 22, 2026.

How to read this chart

60‑month range 569.12 KRW – 4,050 KRW · fair‑value band 803.10 KRW – 1,339 KRW · the 1,039 KRW price screens below the 1,071 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 22, 2026.

Full chart & analysis →

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

Analysis

Choil Aluminum Co (018470) currently trades at 1,039 KRW, while our model-based Fair Value estimate is 1,071 KRW, implying the stock looks roughly 3.1% fairly valued today. The Quality Score stands at 55/100 (solid quality), in the Basic Materials sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Choil Aluminum Co generated revenue of 500B KRW at a net margin of 1.9%. Revenue grew 9.9% year over year. It earns a return on equity of 4.5%. Net debt stands at 142B KRW. Fundamentals as of Jul 22, 2026

Our scenario range runs from 803.10 KRW (bear case) to 1,339 KRW (bull case); at 1,039 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 54% below its 52-week high, currently below its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at 19% fair-value upside, at 3%, 018470 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 1,504 KRW 2,127 KRW 3,005 KRW 80
Residual Income 1,222 KRW 1,198 KRW 1,058 KRW 76
Rev-Margin DCF 1,216 KRW 1,788 KRW 2,432 KRW 74
All 26 models by family
DCF Models
FCF DCF 1,476 KRW 2,168 KRW 3,200 KRW 38
Owner Earnings 1,246 KRW 1,820 KRW 2,675 KRW 31
5Y Revenue Exit 1,216 KRW 1,777 KRW 2,475 KRW 39
5Y EBITDA Exit 1,318 KRW 1,964 KRW 2,699 KRW 41
5Y P/E Exit 1,068 KRW 1,504 KRW 1,947 KRW 38
10Y Revenue Exit 1,269 KRW 1,798 KRW 2,476 KRW 36
10Y EBITDA Exit 1,363 KRW 1,926 KRW 2,644 KRW 37
10Y P/E Exit 1,205 KRW 1,610 KRW 2,079 KRW 35
Earnings-Based
Graham-Dodd 428.32 KRW 1,218 KRW 1,605 KRW 54
Lynch FV 248.68 KRW 355.25 KRW 461.83 KRW 50
PEG = 1.0 248.68 KRW 355.25 KRW 461.83 KRW 46
EPV 1,069 KRW 1,224 KRW 1,360 KRW 59
Dividend Discount
Gordon GGM 75.70 KRW 157.39 KRW 249.69 KRW 70
DDM Multi-Stage 75.70 KRW 120.45 KRW 165.19 KRW 61
Multiples
P/E Multiple 803.10 KRW 1,071 KRW 1,339 KRW 63
P/S Multiple 803.10 KRW 1,071 KRW 1,339 KRW 58
P/B Multiple 803.10 KRW 1,071 KRW 1,339 KRW 55
EV/EBIT 1,279 KRW 1,660 KRW 2,041 KRW 53
EV/EBITDA 1,375 KRW 1,788 KRW 2,202 KRW 54
EV/Revenue 1,126 KRW 1,551 KRW 1,976 KRW 43
Asset-Based
NCAV (Graham) 827.50 KRW 1,109 KRW 1,655 KRW 50
Growth DCF
Growth DCF 1,504 KRW 2,127 KRW 3,005 KRW 80
Rev-Margin DCF 1,216 KRW 1,788 KRW 2,432 KRW 74
Economic Profit
Residual Income 1,222 KRW 1,198 KRW 1,058 KRW 76
ROIC Compounder 1,069 KRW 1,224 KRW 1,360 KRW 72
Growth Earnings
Growth-Adj P/E 658.48 KRW 940.69 KRW 1,223 KRW 68

Widest divergence: DCF Models (1,798 KRW) versus Dividend Discount (120.45 KRW). Highest evidence: Growth DCF (80).

Notify me when 018470 reaches fair value

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

Key figures & financial health

Revenue (TTM) 500B KRW
Revenue growth (YoY) +9.9%
Net margin 1.9%
Return on equity 4.5%
Free cash flow 15.3B KRW FY2025
Operating margin 8.7%
More key figures
EPS growth (YoY) -76.7%
Net debt 142B KRW FY2025

Figures from reported company fundamentals · as of Jul 22, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 55/100

Of which business quality 54 · Market factors (momentum, volatility) 19

Profitability 35
Margins and returns on capital today
Quality Growth 38
Are margins and returns improving?
Cashflow 59
Earnings quality: real cash, not paper profit
Fin. Strength 43
Balance sheet, leverage, solvency risk
Investment 87
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 7
Distance to the 52-week high (market factor)
Net Issuance 81
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

Choil Aluminum Co., Ltd. operates as an aluminum rolling company in South Korea. The company provides secondary battery, automobile, aluminum foils, electrical and electronic components, construction materials, PP CAP, and railroad products. Choil Aluminum Co., Ltd. was founded in 1975 and is headquartered in Gyeongsan-si, South Korea.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Choil Aluminum Co reported revenue of 487B KRW in FY2025 versus 467B KRW in FY2021, a compound +1.0%/yr. Reported net income was 8.0B KRW in FY2025, compounding −15.5%/yr from FY2021.

Growth Quality 65/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
487B KRW
Latest YoY
−2.3%
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.
−4.7%
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.
+7.9%
Avg. growth/yr (12Y) 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.
+3.4%
Revenue +1.0%/yr
FY21 467B KRW
FY22 562B KRW
FY23 466B KRW
FY24 498B KRW
FY25 487B KRW
Net income −15.5%/yr
FY21 15.7B KRW
FY22 17.8B KRW
FY23 −134M KRW
FY24 11.0B KRW
FY25 8.0B KRW

Watch 018470: get an alert when its fair value changes →

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). "Choil Aluminum Co Fair Value". https://www.fairvalue-calculator.com/stock/018470

Peer Group

Aluminum · 83 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 55 · Above median
Fair Value upside +3% · Above median
Return on equity (TTM) 4% · Below median
Return on assets 2% · Below median
Net margin (TTM) 2% · Below median
Operating margin (TTM) 9% · Above median
Revenue growth 10% · Above median
Debt / equity 0.02× · Lower than 75% of peers

Valuation Multiples vs Aluminum 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 37 · sector 13
FUTURE 50 · sector 26
PAST 18 · sector 30
HEALTH 99 · sector 91
DIVIDEND 0 · sector 33

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 Aluminum stocks, each showing price versus our Fair Value estimate (as of Jul 22, 2026).

Stock Price Fair Value vs Fair Value
Shandong Hongqiao Aluminum Industry Holding 002379 ¥18.54 ¥26.70 +44%
China Hongqiao Group 1378 HK$24.54 HK$45.53 +86%
Hindalco Industries Limited HINDALCO ₹955.80 ₹1,026 +7%
Aluminum Corporation 601600 ¥8.11 ¥12.58 +55%
Norsk Hydro ASA NHY kr 84.96 kr 58.10 -32%
Press Metal Aluminium Holdings 8869 8.02 MYR 3.88 MYR -52%
Alcoa Corporation AAI A$70.60 A$49.53 -30%
Yunnan Aluminium Co 000807 ¥25.12 ¥29.68 +18%
Henan Shenhuo Coal Industry and Electricity Power Co 000933 ¥25.51 ¥30.28 +19%
Tianshan Aluminum Group 002532 ¥11.99 ¥21.86 +82%

Compare Choil Aluminum Co with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Basic Materials 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 Choil Aluminum Co (018470) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of 1,071 KRW versus a price of 1,039 KRW, about +3% (fairly valued).
What is the fair value of 018470?
Our model-based fair value for Choil Aluminum Co is 1,071 KRW (as of Jul 22, 2026), built from audited fundamentals. The current price is 1,039 KRW.
What is the quality score of 018470?
Choil Aluminum Co has a Quality Score of 55/100. 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 Choil Aluminum Co (018470)?
Choil Aluminum Co reported trailing-twelve-month revenue of about 500B KRW (latest available figure, as of Jul 22, 2026).
What is the net profit margin of 018470?
The net profit margin of Choil Aluminum Co is about 1.9%, meaning it keeps roughly 1.9% of revenue as net income. 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 Choil Aluminum 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.