EN DE

TBC (033830) Fair Value & Analysis

Communication Services · KR · Market cap 30.5B KRW

T TBC 033830 · KQ
Price1,604 KRW
Fair Value3,416 KRW
Upside+113.0%
Quality66/100
Watch TBC for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 7.9% net margin
Low debt · generates free cash flow
4.34% dividend yield
Ranks above peers (7/10)
Narrow moat 28/100
Evidence: High Range 2,562 KRW – 4,341 KRW Share as image

Fair value as of: Jul 22, 2026

From 22 valuation models · updated 19 days ago

Fair value updated Jul 22, 2026, revised from 683.21 KRW to 3,416 KRW (+400.0%) since Jul 6, 2026. Share price −2.4% over the past month.

A solid business, screening 113% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (2,562 KRW). The market is more pessimistic than our downside scenario.
  • Solid quality (66/100) at a price below fair value, the discount is the argument here, not the business quality.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

13,711 KRW 1,561 KRW Fair Value 3,416 KRW Feb 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 1,561 KRW – 13,711 KRW · fair‑value band 2,562 KRW – 4,341 KRW · the 1,604 KRW price screens below the 3,416 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

TBC (033830) currently trades at 1,604 KRW, while our model-based Fair Value estimate is 3,416 KRW, implying the stock looks roughly 113.0% undervalued today. The Quality Score stands at 66/100 (solid quality), in the Communication Services 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, TBC generated revenue of 40.4B KRW at a net margin of 7.9%. Revenue declined 23.8% year over year. It earns a return on equity of 2.5%. Fundamentals as of Jul 22, 2026

Our scenario range runs from 2,562 KRW (bear case) to 4,341 KRW (bull case); at 1,604 KRW, the current price sits below 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. For context, the median of 10 Communication Services peers we cover trades at -52% fair-value upside, at 113%, 033830 screens cheaper 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 4,168 KRW 5,503 KRW 7,827 KRW 80
Residual Income 5,014 KRW 4,849 KRW 4,062 KRW 76
Rev-Margin DCF 2,044 KRW 2,501 KRW 3,123 KRW 74
All 22 models by family
DCF Models
FCF DCF 4,019 KRW 5,389 KRW 7,975 KRW 38
Owner Earnings 2,540 KRW 3,381 KRW 4,966 KRW 31
5Y Revenue Exit 2,044 KRW 2,421 KRW 2,965 KRW 39
5Y EBITDA Exit 2,357 KRW 2,955 KRW 3,748 KRW 41
5Y P/E Exit 3,421 KRW 4,769 KRW 6,372 KRW 38
10Y Revenue Exit 2,752 KRW 3,196 KRW 3,650 KRW 36
10Y EBITDA Exit 2,964 KRW 3,549 KRW 4,167 KRW 37
10Y P/E Exit 3,618 KRW 4,748 KRW 5,898 KRW 35
Earnings-Based
Graham-Dodd 1,366 KRW 2,354 KRW 2,879 KRW 54
EPV 570.17 KRW 632.48 KRW 687.01 KRW 59
Multiples
P/E Multiple 3,316 KRW 4,421 KRW 5,526 KRW 63
P/S Multiple 2,562 KRW 3,416 KRW 4,270 KRW 58
P/B Multiple 2,562 KRW 3,416 KRW 4,270 KRW 55
EV/EBIT 1,139 KRW 1,453 KRW 1,767 KRW 53
EV/EBITDA 1,542 KRW 1,990 KRW 2,438 KRW 54
EV/Revenue 910.79 KRW 1,217 KRW 1,523 KRW 43
Asset-Based
NCAV (Graham) 3,473 KRW 4,654 KRW 6,946 KRW 50
Growth DCF
Growth DCF 4,168 KRW 5,503 KRW 7,827 KRW 80
Rev-Margin DCF 2,044 KRW 2,501 KRW 3,123 KRW 74
Economic Profit
Residual Income 5,014 KRW 4,849 KRW 4,062 KRW 76
ROIC Compounder 570.17 KRW 632.48 KRW 687.01 KRW 72
Growth Earnings
Growth-Adj P/E 2,337 KRW 3,339 KRW 4,341 KRW 68

Widest divergence: Asset-Based (4,654 KRW) versus Earnings-Based (632.48 KRW). Highest evidence: Growth DCF (80).

Notify me when 033830 reaches fair value

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

Key figures & financial health

Revenue (TTM) 40.4B KRW
Revenue growth (YoY) -23.8%
Net margin 7.9%
Return on equity 2.5%
Free cash flow 7.1B KRW FY2025
Operating margin -6.2%
More key figures
Dividend yield 4.3%
EPS growth (YoY) -75.8%

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

Quality Score breakdown

Overall quality 66/100

Of which business quality 67 · Market factors (momentum, volatility) 25

Profitability 25
Margins and returns on capital today
Quality Growth 48
Are margins and returns improving?
Cashflow 83
Earnings quality: real cash, not paper profit
Fin. Strength 82
Balance sheet, leverage, solvency risk
Investment 92
Disciplined investing over empire-building
Low Volatility 83
Calm price path (market factor)
Momentum 0
Price trend over the last 3–12 months (market factor)
52W Momentum 0
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

TBC operates in the broadcasting industry in South Korea. The company offers terrestrial broadcasting through cable, satellite, IPTV, FM radio, and general programming channels. It also organizes music competitions, concerts and performances, and various art performances.

Full company description

TBC operates in the broadcasting industry in South Korea. The company offers terrestrial broadcasting through cable, satellite, IPTV, FM radio, and general programming channels. It also organizes music competitions, concerts and performances, and various art performances. The company was formerly known as Taegu Broadcasting Corporation and changed its name to TBC in April 2023. TBC was founded in 1994 and is headquartered in Daegu, South Korea.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

TBC reported revenue of 42.7B KRW in FY2025 versus 42.8B KRW in FY2021, a compound −0.1%/yr. Reported net income was 3.8B KRW in FY2025, compounding −4.8%/yr from FY2021.

Growth Quality 66/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
42.7B KRW
Latest YoY
+6.0%
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.
+0.2%
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.
+3.9%
Avg. growth/yr (14Y) 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%
Revenue −0.1%/yr
FY21 42.8B KRW
FY22 42.5B KRW
FY23 43.5B KRW
FY24 40.3B KRW
FY25 42.7B KRW
Net income −4.8%/yr
FY21 4.6B KRW
FY22 4.9B KRW
FY23 6.2B KRW
FY24 3.8B KRW
FY25 3.8B KRW

Watch 033830: 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). "TBC Fair Value". https://www.fairvalue-calculator.com/stock/033830

Peer Group

Entertainment · 265 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 66 · Top 25%
Fair Value upside +113% · Top 25%
Return on equity (TTM) 2% · Above median
Return on assets 0% · Below median
Net margin (TTM) 8% · Top 25%
Operating margin (TTM) -6% · Below median
Revenue growth -24% · Bottom 25%
Dividend yield (TTM) 4.3% · Top 25%

Valuation Multiples vs Entertainment 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 100 · sector 6
FUTURE 0 · sector 10
PAST 10 · sector 0
HEALTH 100 · sector 97
DIVIDEND 87 · sector 44

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

Stock Price Fair Value vs Fair Value
Netflix, Inc ZNFL C$6.77 C$2.96 -56%
The Walt Disney Company DIS $96.30 $89.55 -7%
Warner Bros. Discovery, Inc WBD $26.87 $9.13 -66%
Live Nation Entertainment, Inc LYV $178.44 $46.89 -74%
Universal Music Group UMG €18.91 €14.78 -22%
TKO Group TKO $184.40 $22.16 -88%
Empresas Cablevisión, S.A. CABLECPO 55.00 MXN 60.49 MXN +10%
Beijing Enlight Media Co 300251 ¥11.77 ¥10.97 -7%
PT MNC Digital Entertainment Tbk, MSIN 456.00 IDR 221.09 IDR -52%
Prime Focus Limited PFOCUS ₹298.25 ₹63.45 -79%

Compare TBC with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Communication Services 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 TBC (033830) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of 3,416 KRW versus a price of 1,604 KRW, about +113% (undervalued).
What is the fair value of 033830?
Our model-based fair value for TBC is 3,416 KRW (as of Jul 22, 2026), built from audited fundamentals. The current price is 1,604 KRW.
What is the quality score of 033830?
TBC has a Quality Score of 66/100. 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 TBC (033830)?
TBC reported trailing-twelve-month revenue of about 40.4B KRW (latest available figure, as of Jul 22, 2026).
What is the net profit margin of 033830?
The net profit margin of TBC is about 7.9%, meaning it keeps roughly 7.9% of revenue as net income. Based on the latest reported figures.
Does TBC pay a dividend?
TBC currently shows a dividend yield of about 3.50% relative to its recent price (as of Jul 22, 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 TBC 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.