C-SITE Co., Ltd. (109670) fair value: what the stock is really worth
As of Oct 6, 2026: fair value of C-SITE Co., Ltd. KRW 7,833, price KRW 16,170, upside -51.6%, quality 58 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
C-SITE Co., Ltd. engages in the design, production, and export of knitted clothing products in Korea and internationally. It produces knitwear through original equipment manufacturing (OEM) and some original development manufacturing (ODM) methods. The company was founded in 1999 and is based in Seoul, South Korea.
Stock analysis
C-SITE Co., Ltd. (109670) currently trades at 16,170 KRW, while our model-based Fair Value estimate is 7,833 KRW, 51.6% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 10,448 KRW per share, and 0 of the 14 models we run sit above the 16,170 KRW price.
Bear case: the Earnings-Based group reads lowest at 4,887 KRW, and 14 of the 14 models stay below the price. Evidence for this calculation is low.
Scenario range: 5,739 KRW (bear) to 9,927 KRW (bull), the price of 16,170 KRW sits above it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 58/100 (solid quality), in the Consumer Cyclical sector.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
C-SITE Co., Ltd. reported revenue of 170B KRW in FY2025 versus 175B KRW in FY2021, a compound −0.7%/yr. Reported net income was −1.3B KRW in FY2025.
Key figures
Market cap 94.4B KRW (≈ $70.3M) · P/S ratio 0.61 · Net margin −0.8% · Return on equity 1.5% · Return on assets (EBIT) 5.9% · Operating margin 4.0% · Revenue (TTM) 165B KRW · Revenue growth (YoY) −3.3%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 32 out of 100 (low confidence).
What moves the price
The share trades about 11% below its 52-week high and 510% above its 52-week low.
For context, the median of 10 Consumer Cyclical peers we cover trades at −18% fair-value upside, at −52%, 109670 screens richer than that median.
Fair Value models
Bear 5,739 KRWFair Value 7,833 KRWBull 9,927 KRW
Price 16,170 KRW · Upside -51.6%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single 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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.32/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−2.4%
Revenue growth 3 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
−2.9%
’21
’22
’23
’24
’25
Profit margin (trend) ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.
7.3% (2021) → 0.1% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+15.0%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (South Korea: IMF forecast 2.1% a year to 2030, 2.1% from 2016 to 2025) that is about +12.6% a year for the price.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer Groupⓘ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.Apparel Manufacturing · 218 stocks
Beats the industry median on 2/7 measures
Overall it trails its industry peers.
Valuation
Quality Score58 · Above median
Fair Value upside−54.9% · Bottom 25%
Profitability
Return on equity (TTM)1.5% · Below median
Return on assets0.0% · Below median
Net margin (TTM)0.5% · Below median
Operating margin (TTM)4.0% · Above median
Growth and dividend
Revenue growth−3.3% · Below median
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 33
FUTURE (revenue growth)0· sector 18
PAST (return on equity)6· sector 21
HEALTH (low debt)100· sector 98
DIVIDEND (yield)0· sector 63
VALUE 0: the price sits above our fair-value range.
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.
Is C-SITE Co., Ltd. (109670) overvalued or undervalued?
As of Oct 3, 2026, our model estimates a fair value of 7,833 KRW versus a price of 16,170 KRW, about −52% upside (overvalued).
What is the fair value of 109670?
Our model-based fair value for C-SITE Co., Ltd. is 7,833 KRW (as of Oct 3, 2026), built from audited fundamentals. The current price: 16,170 KRW.
What is the quality score of 109670?
C-SITE Co., Ltd. has a Quality Score of 58/100. 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 price target for C-SITE Co., Ltd. (109670)?
Our model-based price target is the fair value of 7,833 KRW (as of Oct 3, 2026) from 14 valuation models. Cautious scenario 5,739 KRW, optimistic scenario 9,927 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the C-SITE Co., Ltd. stock forecast for 2026?
Our models put fair value at 7,833 KRW, about −52% upside versus a price of 16,170 KRW (overvalued). Cautious scenario 5,739 KRW, optimistic scenario 9,927 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of C-SITE Co., Ltd. (109670)?
C-SITE Co., Ltd. reported trailing-twelve-month revenue of about 165B KRW (latest available figure, as of Oct 3, 2026).
What growth is priced into C-SITE Co., Ltd. (109670)?
For today's price to be fair in a discounted-cash-flow model, C-SITE Co., Ltd. would have to grow free cash flow by +15.0 % per year for five years (discount rate 12.5 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 4 years revenue grew -0.7 % per year. As of Oct 3, 2026.
What discount rate (WACC) does the fair value of 109670 use?
Our models discount C-SITE Co., Ltd. at 12.5 %: a base by market capitalisation (micro), damped by beta 0.82, country premium for South Korea. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For C-SITE Co., Ltd. that is +15.0 % per year a year over ten years, using the same discount rate (12.5 %) and the same formula as our fair value.
How much growth has C-SITE Co., Ltd. (109670) delivered so far?
Over the past 4 years revenue at C-SITE Co., Ltd. grew -0.7 % a year. The price currently implies +15.0 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of C-SITE Co., Ltd. (109670) growing?
The median revenue growth in the sector is +7.2 % a year. That is the yardstick for the growth priced into C-SITE Co., Ltd. (+15.0 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of C-SITE Co., Ltd. (109670)?
The free-cash-flow yield on the price is 4.99 %: that much free cash flow C-SITE Co., Ltd. produces per unit of market value. When it exceeds the discount rate of our models (12.5 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of C-SITE Co., Ltd. (109670)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For C-SITE Co., Ltd. it is 7,833 KRW per share (as of Oct 3, 2026), against a price of 16,170 KRW. It is the blended result of 14 valuation models (cash flow, earnings, asset, dividend).
Is C-SITE Co., Ltd. stock overvalued or undervalued in 2026?
As of Oct 3, 2026, 109670 trades above its calculated fair value: price 16,170 KRW, fair value 7,833 KRW, a gap of about −52% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 109670?
No. The price is what the market pays today (16,170 KRW); the fair value is what the company's own numbers justify (7,833 KRW). For C-SITE Co., Ltd. the two are 8,337 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is C-SITE Co., Ltd. worth?
The market values C-SITE Co., Ltd. at about 94.4B KRW (market capitalisation, as of Oct 3, 2026). Per share that is 16,170 KRW; our models calculate a fair value of 7,833 KRW per share.
What do the bullish and bearish scenarios say about 109670?
Our models span a range for C-SITE Co., Ltd.: cautious scenario 5,739 KRW, base 7,833 KRW, optimistic 9,927 KRW per share (as of Oct 3, 2026, price 16,170 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of C-SITE Co., Ltd. (109670)?
Balance-sheet figures for C-SITE Co., Ltd. (as of Oct 3, 2026): return on equity 1.5%. They feed the Quality Score of 58/100, which measures business quality independently of the share price.
How far is 109670 from its 52-week high?
C-SITE Co., Ltd. trades at 16,170 KRW, about 11% below its 52-week high of 18,190 KRW and 510% above the low of 2,650 KRW (as of Oct 6, 2026). Distance from the high says nothing about value: that is what the fair value of 7,833 KRW is for.
Which stocks are comparable to C-SITE Co., Ltd.?
From the same area (Consumer Cyclical) we also value Ralph Lauren Corporation, Moncler S.p.A, LPP SA, Levi Strauss & Co, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is C-SITE Co., Ltd. stock attractive at the current price?
The data as of Oct 3, 2026: price 16,170 KRW, calculated fair value 7,833 KRW (−52%), Quality Score 58/100, from 14 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 109670 calculated?
We run C-SITE Co., Ltd. through 14 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of 7,833 KRW, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 15.0 % above its aggregate fair value. C-SITE Co., Ltd. itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of C-SITE Co., Ltd. (109670)?
The closing price on Oct 6, 2026 was 16,170 KRW. Our model-based fair value is 7,833 KRW, about −52% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with C-SITE Co., Ltd. right now?
The price sits above even our optimistic bull case (9,927 KRW). The favourable scenario is already priced in. 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 but not exceptional quality (58/100) and above fair value, neither a clear bargain nor a standout compounder.
Key figures of C-SITE Co., Ltd.
How large is the market capitalisation of C-SITE Co., Ltd. (109670)?
The market capitalisation of C-SITE Co., Ltd. is 94.4B KRW (≈ $70.3M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of C-SITE Co., Ltd. (109670)?
The price-to-sales ratio of C-SITE Co., Ltd. is 0.61 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the net margin of C-SITE Co., Ltd. (109670)?
The net margin of C-SITE Co., Ltd. is −0.8% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of C-SITE Co., Ltd. (109670)?
The return on equity (ROE) of C-SITE Co., Ltd. is 1.5% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of C-SITE Co., Ltd. (109670)?
On an EBIT basis the return on assets of C-SITE Co., Ltd. is 5.9% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of C-SITE Co., Ltd. (109670)?
The operating margin of C-SITE Co., Ltd. is 4.0% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at C-SITE Co., Ltd. (109670)?
Revenue at C-SITE Co., Ltd. is growing −3.3% versus a year earlier (3y avg −2.9%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at C-SITE Co., Ltd. (109670)?
Earnings per share at C-SITE Co., Ltd. are growing +125% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does C-SITE Co., Ltd. (109670) carry?
The net debt of C-SITE Co., Ltd. is 3.2B KRW (fiscal year 2024, ≈ 0.7 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch C-SITE Co., Ltd. in the live analysis
One click puts C-SITE Co., Ltd. on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
