Cube Entertainment Inc (182360) fair value: what the stock is really worth
As of Sep 23, 2026: fair value of Cube Entertainment Inc KRW 16,779, price KRW 6,580, upside +155.0%, quality 33 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Cube Entertainment Inc for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
Cube Entertainment, Inc. engages in the record production, music performance, celebrity performance service, celebrity manager, and broadcast program production and supply businesses. It is also involved in entertainment management and cosmetics distribution activities. The company was formerly known as Play Cube Co., Ltd.
Show more
Cube Entertainment, Inc. engages in the record production, music performance, celebrity performance service, celebrity manager, and broadcast program production and supply businesses. It is also involved in entertainment management and cosmetics distribution activities. The company was formerly known as Play Cube Co., Ltd. and changed its name to Cube Entertainment, Inc. in 2011. Cube Entertainment, Inc. was founded in 2006 and is headquartered in Seoul, South Korea.
Stock analysis
Cube Entertainment Inc (182360) currently trades at 6,580 KRW, while our model-based Fair Value estimate is 16,779 KRW, implying the stock looks roughly 60.8% undervalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of 22,725 KRW per share, and 9 of the 11 models we run sit above the 6,580 KRW price.
Bear case: the Multiples group reads lowest at 2,226 KRW, and 2 of the 11 models stay below the price. Evidence for this calculation is low.
Scenario range: 11,996 KRW (bear) to 24,591 KRW (bull), the price of 6,580 KRW sits below 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 33/100 (below-average quality), in the Communication Services sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Cube Entertainment Inc reported revenue of 87.2B KRW in FY2025 versus 71.9B KRW in FY2021, a compound +4.9%/yr. Reported net income was −5.2B KRW in FY2025.
Key figures
Market cap 102B KRW (≈ $75.2M) · P/S ratio 0.95 · Dividend yield 9.2% · Net margin −5.9% · Return on equity −0.7% · Return on assets (EBIT) 3.6% · Operating margin −34.3% · Revenue (TTM) 86.3B KRW.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 42 out of 100 (low confidence).
What moves the price
The share trades about 56% below its 52-week high and 33% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Communication Services peers we cover trades at −4% fair-value upside, at 155%, 182360 screens cheaper than that median.
Fair Value models
Bear 11,996 KRWFair Value 16,779 KRWBull 24,591 KRW
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.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.40/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
−60.0%
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.
−10.2%
Revenue growth 5 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.
+18.8%
Start year 2020 (pandemic). Over 10 years: +14.6% a year
Revenue growth 10 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.
+14.6%
’15
’16
’17
’18
’19
’20
’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.
0.8% (2020) → −8.3% (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
Little optimism in the price
The price assumes less 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).
−27.8%
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 −29.2% 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.Entertainment · 261 stocks
Beats the industry median on 3/9 measures
Overall it trails its industry peers.
Valuation
Quality Score33 · Bottom 25%
Fair Value upside+155% · Top 25%
Profitability
Return on assets−3% · Below median
Net margin (TTM)−5% · Below median
Operating margin (TTM)−34% · Bottom 25%
Growth and dividend
Revenue growth−6% · Below median
Dividend yield (TTM)9.2% · Top 25%
Balance sheet
Debt / equity0.10× · Above median
Valuation Multiplesvs Entertainment median · lower = cheaper
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). "Cube Entertainment Inc Fair Value". https://www.fairvalue-calculator.com/stock/182360
Frequently asked questions
Is Cube Entertainment Inc (182360) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 16,779 KRW versus a price of 6,580 KRW, about +155% upside (undervalued).
What is the fair value of 182360?
Our model-based fair value for Cube Entertainment Inc is 16,779 KRW (as of Sep 24, 2026), built from audited fundamentals. The current price: 6,580 KRW.
What is the quality score of 182360?
Cube Entertainment Inc has a Quality Score of 33/100. 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 Cube Entertainment Inc (182360)?
Our model-based price target is the fair value of 16,779 KRW (as of Sep 24, 2026) from 11 valuation models. Cautious scenario 11,996 KRW, optimistic scenario 24,591 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Cube Entertainment Inc stock forecast for 2026?
Our models put fair value at 16,779 KRW, about +155% upside versus a price of 6,580 KRW (undervalued). Cautious scenario 11,996 KRW, optimistic scenario 24,591 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Cube Entertainment Inc (182360)?
Cube Entertainment Inc reported trailing-twelve-month revenue of about 86.3B KRW (latest available figure, as of Sep 24, 2026).
Does Cube Entertainment Inc pay a dividend?
Cube Entertainment Inc currently shows a dividend yield of about 9.21% relative to its recent price (as of Sep 24, 2026).
What growth is priced into Cube Entertainment Inc (182360)?
For today's price to be fair in a discounted-cash-flow model, Cube Entertainment Inc would have to grow free cash flow by -27.8 % per year for five years (discount rate 11.6 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +18.8 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of 182360 use?
Our models discount Cube Entertainment Inc at 11.6 %: a base by market capitalisation (micro), damped by beta 0.16, 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 Cube Entertainment Inc that is -27.8 % per year a year over ten years, using the same discount rate (11.6 %) and the same formula as our fair value.
How much growth has Cube Entertainment Inc (182360) delivered so far?
Over the past 5 years revenue at Cube Entertainment Inc grew +18.8 % a year. The price currently implies -27.8 % 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 Cube Entertainment Inc (182360) growing?
The median revenue growth in the sector is +2.6 % a year. That is the yardstick for the growth priced into Cube Entertainment Inc (-27.8 % 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 Cube Entertainment Inc (182360)?
The free-cash-flow yield on the price is 41.21 %: that much free cash flow Cube Entertainment Inc produces per unit of market value. When it exceeds the discount rate of our models (11.6 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Cube Entertainment Inc (182360)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Cube Entertainment Inc it is 16,779 KRW per share (as of Sep 24, 2026), against a price of 6,580 KRW. It is the blended result of 11 valuation models (cash flow, earnings, asset, dividend).
Is Cube Entertainment Inc stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 182360 trades below its calculated fair value: price 6,580 KRW, fair value 16,779 KRW, a gap of about +155% (undervalued). 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 182360?
No. The price is what the market pays today (6,580 KRW); the fair value is what the company's own numbers justify (16,779 KRW). For Cube Entertainment Inc the two are 10,199 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Cube Entertainment Inc worth?
The market values Cube Entertainment Inc at about 102B KRW (market capitalisation, as of Sep 24, 2026). Per share that is 6,580 KRW; our models calculate a fair value of 16,779 KRW per share.
What do the bullish and bearish scenarios say about 182360?
Our models span a range for Cube Entertainment Inc: cautious scenario 11,996 KRW, base 16,779 KRW, optimistic 24,591 KRW per share (as of Sep 24, 2026, price 6,580 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Cube Entertainment Inc (182360)?
Balance-sheet figures for Cube Entertainment Inc (as of Sep 24, 2026): return on equity −0.7%, debt of 0.10 per unit of equity. They feed the Quality Score of 33/100, which measures business quality independently of the share price.
How far is 182360 from its 52-week high?
Cube Entertainment Inc trades at 6,580 KRW, about 56% below its 52-week high of 14,907 KRW and 33% above the low of 4,930 KRW (as of Sep 23, 2026). Distance from the high says nothing about value: that is what the fair value of 16,779 KRW is for.
Which stocks are comparable to Cube Entertainment Inc?
From the same area (Communication Services) we also value Netflix, Inc, The Walt Disney Company, Warner Bros. Discovery, Inc, Live Nation Entertainment, Inc, 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 Cube Entertainment Inc stock attractive at the current price?
The data as of Sep 24, 2026: price 6,580 KRW, calculated fair value 16,779 KRW (+155%), Quality Score 33/100, from 11 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 182360 calculated?
We run Cube Entertainment Inc through 11 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 16,779 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 14.0 % above its aggregate fair value. Cube Entertainment Inc currently trades 155 % below its own fair value, and the market average says nothing about that. 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 Cube Entertainment Inc (182360)?
The closing price on Sep 23, 2026 was 6,580 KRW. Our model-based fair value is 16,779 KRW, about +155% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Cube Entertainment Inc right now?
The large discount to fair value meets weak quality (33/100). That raises the risk this is a value trap rather than a bargain. The price is below even our cautious bear case (11,996 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. A fairly wide model range (11,996 KRW to 24,591 KRW) leaves room in how you read the outcome.
Key figures of Cube Entertainment Inc
How large is the market capitalisation of Cube Entertainment Inc (182360)?
The market capitalisation of Cube Entertainment Inc is 102B KRW (≈ $75.2M). 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 Cube Entertainment Inc (182360)?
The price-to-sales ratio of Cube Entertainment Inc is 0.95 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the dividend yield of Cube Entertainment Inc (182360)?
The dividend yield of Cube Entertainment Inc is 9.2%. Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Cube Entertainment Inc (182360)?
The net margin of Cube Entertainment Inc is −5.9% (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 Cube Entertainment Inc (182360)?
The return on equity (ROE) of Cube Entertainment Inc is −0.7% (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 Cube Entertainment Inc (182360)?
On an EBIT basis the return on assets of Cube Entertainment Inc is 3.6% (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 Cube Entertainment Inc (182360)?
The operating margin of Cube Entertainment Inc is −34.3% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Cube Entertainment Inc (182360)?
Revenue at Cube Entertainment Inc is growing −5.7% versus a year earlier (3y avg −10.2%). 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 Cube Entertainment Inc (182360)?
Earnings per share at Cube Entertainment Inc are growing +122% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Cube Entertainment Inc (182360) carry?
The net debt of Cube Entertainment Inc is 6.3B KRW (fiscal year 2024, ≈ 0.2 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 Cube Entertainment Inc in the live analysis
One click puts Cube Entertainment Inc 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.
