EN DE

Showbox Corp (086980) Fair Value & Analysis

Consumer Cyclical · KR · Market cap 130B KRW

SC Showbox Corp 086980 · KQ
Price2,075 KRW
Fair Value3,511 KRW
Upside+69.2%
Quality46/100
Watch Showbox Corp for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Loss-making · -4.8% net margin
Low debt · negative free cash flow
Trails peers (3/8)
Narrow moat 27/100
Evidence: Low Range 2,646 KRW – 4,376 KRW Share as image

Fair value as of: Jul 20, 2026

From 3 valuation models · updated 21 days ago

Share price −7.8% over the past month.

Below-average quality, screening 69% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (2,646 KRW). The market is more pessimistic than our downside scenario.
  • The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.
  • Solid quality (46/100) 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)

7,224 KRW 1,786 KRW Fair Value 3,511 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 1,786 KRW – 7,224 KRW · fair‑value band 2,646 KRW – 4,376 KRW · the 2,075 KRW price screens below the 3,511 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

Showbox Corp (086980) currently trades at 2,075 KRW, while our model-based Fair Value estimate is 3,511 KRW, implying the stock looks roughly 69.2% undervalued today. The Quality Score stands at 46/100 (below-average quality), in the Consumer Cyclical 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: low), always confirm before acting.

Over the trailing twelve months, Showbox Corp generated revenue of 61.5B KRW at a net margin of -4.8%. Revenue grew 14.6% year over year. Fundamentals as of Jul 20, 2026

Our scenario range runs from 2,646 KRW (bear case) to 4,376 KRW (bull case); at 2,075 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. The share trades about 41% below its 52-week high, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at 16% fair-value upside, at 69%, 086980 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
EV/EBITDA 2,646 KRW 3,511 KRW 4,376 KRW 54
NCAV (Graham) 860.98 KRW 1,154 KRW 1,722 KRW 50
Owner Earnings 2,321 KRW 3,213 KRW 4,864 KRW 31
All 3 models by family
DCF Models
Owner Earnings 2,321 KRW 3,213 KRW 4,864 KRW 31
Multiples
EV/EBITDA 2,646 KRW 3,511 KRW 4,376 KRW 54
Asset-Based
NCAV (Graham) 860.98 KRW 1,154 KRW 1,722 KRW 50

Widest divergence: Multiples (3,511 KRW) versus Asset-Based (1,154 KRW). Highest evidence: EV/EBITDA (54).

Notify me when 086980 reaches fair value

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

Key figures & financial health

Revenue (TTM) 61.5B KRW
Revenue growth (YoY) +14.6%
Net margin -4.8%
Return on equity 479%
Free cash flow −19.3B KRW FY2025
Operating margin -7.9%
More key figures
EPS growth (YoY) +39.7%

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

Quality Score breakdown

Overall quality 46/100

Of which business quality 45 · Market factors (momentum, volatility) 16

Profitability 6
Margins and returns on capital today
Quality Growth 0
Are margins and returns improving?
Cashflow 17
Earnings quality: real cash, not paper profit
Fin. Strength 89
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 33
Calm price path (market factor)
Momentum 9
Price trend over the last 3–12 months (market factor)
52W Momentum 9
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

Showbox Corp. operates as a finance and distribution company in film industry in South Korea, China, Southeast Asia, and the United States. It also produces web comics and TV series. The company was formerly known as Mediaplex, Inc. and changed its name to Showbox Corp. in June 2015. Showbox Corp. was founded in 1999 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

Showbox Corp reported revenue of 62.7B KRW in FY2025 versus 50.9B KRW in FY2021, a compound +5.4%/yr. Reported net income was −15.0B KRW in FY2025.

Growth Quality 30/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
62.7B KRW
Latest YoY
−32.6%
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.
+3.4%
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.
+6.0%
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.
−5.7%
Revenue +5.4%/yr
FY21 50.9B KRW
FY22 56.7B KRW
FY23 40.2B KRW
FY24 93.1B KRW
FY25 62.7B KRW
Net income
FY21 2.2B KRW
FY22 −2.1B KRW
FY23 −30.3B KRW
FY24 27.4B KRW
FY25 −15.0B KRW

Watch 086980: 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). "Showbox Corp Fair Value". https://www.fairvalue-calculator.com/stock/086980

Peer Group

Communication Services · 1199 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 “Media & Publishing” was too small, so the broader sector is used.)

Quality Score 46 · Below median
Fair Value upside +69% · Top 25%
Return on equity (TTM) 479% · Top 25%
Return on assets -2% · Bottom 25%
Net margin (TTM) -5% · Below median
Operating margin (TTM) -8% · Bottom 25%
Revenue growth 15% · Top 25%
Debt / equity 0.23× · Higher than median

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 20
FUTURE 73 · sector 8
PAST 100 · sector 11
HEALTH 89 · sector 97
DIVIDEND 0 · sector 54

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 Media & Publishing stocks, each showing price versus our Fair Value estimate (as of Jul 20, 2026).

Stock Price Fair Value vs Fair Value
Megacable Holdings MEGACPO 62.14 MXN 72.22 MXN +16%
GTNA GTNA $7.48 $9.04 +21%
GMA7 GMA7 4.39 PHP 9.86 PHP +125%
SM Culture & Contents Co 048550 1,509 KRW 1,113 KRW -26%
ABS ABS 3.14 PHP 3.07 PHP -2%
DIGITAL CHOSUN Inc 033130 1,965 KRW 2,439 KRW +24%
SM Life Design Group 063440 1,136 KRW 2,085 KRW +84%
PLI PLI 6.70 PLN 1.88 PLN -72%
eMnet Inc 123570 1,667 KRW 1,497 KRW -10%
MB MB 0.2070 PHP 0.0400 PHP -81%

Compare Showbox Corp 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 Showbox Corp (086980) overvalued or undervalued?
As of Jul 20, 2026, our model estimates a fair value of 3,511 KRW versus a price of 2,075 KRW, about +69% (undervalued).
What is the fair value of 086980?
Our model-based fair value for Showbox Corp is 3,511 KRW (as of Jul 20, 2026), built from audited fundamentals. The current price is 2,075 KRW.
What is the quality score of 086980?
Showbox Corp has a Quality Score of 46/100. 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 Showbox Corp (086980)?
Showbox Corp reported trailing-twelve-month revenue of about 61.5B KRW (latest available figure, as of Jul 20, 2026).
What is the net profit margin of 086980?
The net profit margin of Showbox Corp is about -4.8%, 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 Showbox Corp 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.