EN DE

DoubleUGames Co (192080) Fair Value & Analysis

Communication Services · KR · Market cap 1.2T KRW

DC DoubleUGames Co 192080 · KO
Price62,300 KRW
Fair Value141,700 KRW
Upside+127.5%
Quality73/100
Watch DoubleUGames Co for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Highly profitable · 20.1% net margin
Low debt · generates free cash flow
2.03% dividend yield
Ranks above peers (9/10)
Wide moat 71/100
Evidence: Medium Range 102,451 KRW – 180,949 KRW Share as image

Fair value as of: Jul 22, 2026

From 24 valuation models · updated 19 days ago

Share price −3.4% over the past month.

A solid business, screening 127% undervalued on our models.

What matters now

  • The rarer combination: high quality (73/100) AND below fair value. That earns a closer look rather than a quick verdict.
  • The price is below even our cautious bear case (102,451 KRW). The market is more pessimistic than our downside scenario.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

74,600 KRW 28,172 KRW Fair Value 141,700 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 28,172 KRW – 74,600 KRW · fair‑value band 102,451 KRW – 180,949 KRW · the 62,300 KRW price screens below the 141,700 KRW fair value. Dashed = 300-day average. As of Jul 22, 2026.

Full chart & analysis →

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

Analysis

DoubleUGames Co (192080) currently trades at 62,300 KRW, while our model-based Fair Value estimate is 141,700 KRW, implying the stock looks roughly 127.5% undervalued today. The Quality Score stands at 73/100 (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: medium), always confirm before acting.

Over the trailing twelve months, DoubleUGames Co generated revenue of 763B KRW at a net margin of 20.1%. Revenue grew 26.6% year over year. It earns a return on equity of 12.4%. Net debt stands at 295B KRW. Fundamentals as of Jul 22, 2026

Our scenario range runs from 102,451 KRW (bear case) to 180,949 KRW (bull case); at 62,300 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 19% below its 52-week high and 33% above its 52-week low, currently above its 200-day average. For context, the median of 10 Communication Services peers we cover trades at -19% fair-value upside, at 127%, 192080 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 BearBaseBull Evidence
Highest evidence
Growth DCF 190,715 KRW 313,561 KRW 530,660 KRW 80
Residual Income 56,491 KRW 65,942 KRW 131,076 KRW 76
Rev-Margin DCF 132,183 KRW 194,738 KRW 273,876 KRW 74
All 24 models by family
DCF Models
FCF DCF 190,438 KRW 319,141 KRW 546,883 KRW 38
Owner Earnings 131,729 KRW 213,764 KRW 358,927 KRW 31
5Y Revenue Exit 132,183 KRW 194,752 KRW 276,608 KRW 39
5Y EBITDA Exit 153,431 KRW 237,621 KRW 340,322 KRW 41
5Y P/E Exit 150,018 KRW 230,734 KRW 320,391 KRW 38
10Y Revenue Exit 147,367 KRW 213,187 KRW 307,935 KRW 36
10Y EBITDA Exit 164,386 KRW 244,935 KRW 361,382 KRW 37
10Y P/E Exit 162,092 KRW 239,834 KRW 344,662 KRW 35
Earnings-Based
Graham-Dodd 46,293 KRW 198,496 KRW 271,205 KRW 54
Lynch FV 50,800 KRW 72,571 KRW 94,342 KRW 50
PEG = 1.0 50,800 KRW 72,571 KRW 94,342 KRW 46
EPV 127,364 KRW 144,807 KRW 160,311 KRW 59
Multiples
P/E Multiple 112,328 KRW 149,771 KRW 187,214 KRW 63
P/S Multiple 86,799 KRW 115,732 KRW 144,665 KRW 58
P/B Multiple 86,799 KRW 115,732 KRW 144,665 KRW 55
EV/EBIT 173,006 KRW 221,166 KRW 269,327 KRW 53
EV/EBITDA 146,273 KRW 185,522 KRW 224,771 KRW 54
EV/Revenue 106,937 KRW 140,542 KRW 174,147 KRW 43
Asset-Based
NCAV (Graham) 30,753 KRW 41,209 KRW 61,507 KRW 50
Growth DCF
Growth DCF 190,715 KRW 313,561 KRW 530,660 KRW 80
Rev-Margin DCF 132,183 KRW 194,738 KRW 273,876 KRW 74
Economic Profit
Residual Income 56,491 KRW 65,942 KRW 131,076 KRW 76
ROIC Compounder 139,078 KRW 174,572 KRW 218,887 KRW 72
Growth Earnings
Growth-Adj P/E 87,452 KRW 124,932 KRW 162,411 KRW 68

Widest divergence: DCF Models (230,734 KRW) versus Asset-Based (41,209 KRW). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 763B KRW
Revenue growth (YoY) +26.6%
Net margin 20.1%
Return on equity 12.4%
Free cash flow 236B KRW FY2025
Operating margin 33.4%
More key figures
Dividend yield 1.6%
EPS growth (YoY) +69.8%
Net debt 295B KRW FY2019

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

Quality Score breakdown

Overall quality 73/100

Of which business quality 74 · Market factors (momentum, volatility) 62

Profitability 53
Margins and returns on capital today
Quality Growth 34
Are margins and returns improving?
Cashflow 97
Earnings quality: real cash, not paper profit
Fin. Strength 99
Balance sheet, leverage, solvency risk
Investment 47
Disciplined investing over empire-building
Low Volatility 79
Calm price path (market factor)
Momentum 59
Price trend over the last 3–12 months (market factor)
52W Momentum 48
Distance to the 52-week high (market factor)
Net Issuance 91
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

DoubleUGames Co., Ltd. develops and services mobile games worldwide. It offers DoubleDown Casino; DoubleU Casino, a social casino game; Take5 Slots, a multiplayer slot room game; DoubleU Bingo; and Undead World. The company was founded in 2012 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

DoubleUGames Co reported revenue of 720B KRW in FY2025 versus 624B KRW in FY2021, a compound +3.6%/yr. Reported net income was 131B KRW in FY2025, compounding +1.1%/yr from FY2021.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
720B KRW
Latest YoY
+13.6%
Avg. growth/yr (3Y)
+5.3%
Avg. growth/yr (5Y)
+1.8%
Avg. growth/yr (10Y)
+19.4%
Revenue +3.6%/yr
FY21 624B KRW
FY22 617B KRW
FY23 582B KRW
FY24 633B KRW
FY25 720B KRW
Net income +1.1%/yr
FY21 125B KRW
FY22 −132B KRW
FY23 149B KRW
FY24 187B KRW
FY25 131B KRW

Watch 192080: 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). "DoubleUGames Co Fair Value". https://www.fairvalue-calculator.com/stock/192080

Peer Group

Electronic Gaming & Multimedia · 152 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 73 · Top 25%
Fair Value upside +127% · Top 25%
Return on equity (TTM) 12% · Above median
Return on assets 8% · Top 25%
Net margin (TTM) 20% · Top 25%
Operating margin (TTM) 33% · Top 25%
Revenue growth 27% · Top 25%
Dividend yield (TTM) 2.0% · Above median
Debt / equity 0.02× · Higher than median

Valuation Multiples vs Electronic Gaming & Multimedia 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 17
FUTURE 100 · sector 10
PAST 49 · sector 11
HEALTH 99 · sector 99
DIVIDEND 41 · sector 41

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 Electronic Gaming & Multimedia stocks, each showing price versus our Fair Value estimate (as of Jul 22, 2026).

Stock Price Fair Value vs Fair Value
NetEase, Inc 9999 HK$202.60 HK$192.74 -5%
Electronic Arts Inc EA $207.27 $76.57 -63%
Take-Two Interactive Software, Inc TTWO $237.04 $60.45 -74%
Roblox Corporation RBLX $57.07 $21.20 -63%
Zhejiang Century Huatong Group 002602 ¥14.04 ¥14.68 +5%
KRAFTON, Inc 259960 240,500 KRW 395,557 KRW +64%
Kunlun Tech Co 300418 ¥44.61 ¥6.87 -85%
Giant Network Group 002558 ¥29.98 ¥15.69 -48%
International Games System Co 3293 704.00 TWD 568.16 TWD -19%
37 Interactive Entertainment Network Technology Group 002555 ¥19.02 ¥22.29 +17%

Compare DoubleUGames Co 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 DoubleUGames Co (192080) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of 141,700 KRW versus a price of 62,300 KRW, about +127% (undervalued).
What is the fair value of 192080?
Our model-based fair value for DoubleUGames Co is 141,700 KRW (as of Jul 22, 2026), built from audited fundamentals. The current price is 62,300 KRW.
What is the quality score of 192080?
DoubleUGames Co has a Quality Score of 73/100. 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 DoubleUGames Co (192080)?
DoubleUGames Co reported trailing-twelve-month revenue of about 763B KRW (latest available figure, as of Jul 22, 2026).
What is the net profit margin of 192080?
The net profit margin of DoubleUGames Co is about 20.1%, meaning it keeps roughly 20.1% of revenue as net income. Based on the latest reported figures.
Does DoubleUGames Co pay a dividend?
DoubleUGames Co currently shows a dividend yield of about 1.61% 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 DoubleUGames 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.