Cuckoo Electronics Co Ltd (192400) fair value: what the stock is really worth
As of Sep 23, 2026: fair value of Cuckoo Electronics Co Ltd KRW 46,198, price KRW 27,250, upside +69.5%, quality 60 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Cuckoo Electronics Co Ltd 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
Cuckoo Holdings Co., Ltd., together with its subsidiaries, manufactures and sells electric heaters and daily necessities in South Korea and internationally.
Show more
Cuckoo Holdings Co., Ltd., together with its subsidiaries, manufactures and sells electric heaters and daily necessities in South Korea and internationally. The company offers rice cookers; kitchen appliances, such as induction, dish wash machine, microwave, air fryer, mixer and blender, small kitchen appliance, and other products; rental products, such as water purifier, air cleaner, bidet, hairdressing/massage chair, mattress/frame, and other products; and home appliances comprising air and wireless cleaner, robotic vacuum, and bidet products. It also provides seasonal home appliances, including dehumidifier, air circulator, window air conditioner, humidifier, carbon heater, carbon mat, and ice maker products; pet home appliances, supplies, grooming equipment, accessories, and groceries; health appliances, such as massage chairs and foot massagers; refurbished home appliances; and coffee beans. The company sells its products under the Cuckoo brand. It also offers its products through online. Cuckoo Holdings Co., Ltd. was founded in 1978 and is based in Yangsan-si, South Korea.
Stock analysis
Cuckoo Electronics Co Ltd (192400) currently trades at 27,250 KRW, while our model-based Fair Value estimate is 46,198 KRW, implying the stock looks roughly 41.0% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 75,184 KRW per share, and 24 of the 24 models we run sit above the 27,250 KRW price.
Bear case: the Asset-Based group reads lowest at 28,493 KRW, and 0 of the 24 models stay below the price. Evidence for this calculation is medium.
Scenario range: 31,856 KRW (bear) to 67,786 KRW (bull), the price of 27,250 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 60/100 (solid quality), in the Consumer Cyclical sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Cuckoo Electronics Co Ltd reported revenue of 921B KRW in FY2025 versus 685B KRW in FY2021, a compound +7.7%/yr. Reported net income was 146B KRW in FY2025, compounding +0.1%/yr from FY2021.
Key figures
Market cap 847B KRW (≈ $593M) · P/S ratio 0.88 · Dividend yield 5.7% · Net margin 15.8% · Return on equity 12.1% · Return on assets (EBIT) 10.1% · Operating margin 9.5% · Revenue (TTM) 929B KRW.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 53 out of 100 (low confidence).
What moves the price
The share trades about 13% below its 52-week high and 15% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at 1% fair-value upside, at 70%, 192400 screens cheaper than that median.
Fair Value models
Bear 31,856 KRWFair Value 46,198 KRWBull 67,786 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.62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+10.4%
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.
+6.8%
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.
+9.4%
Start year 2020 (pandemic). Over 10 years: +3.3% a year
Revenue growth 13 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.
+8.1%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in KRW ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Measured in KRW: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
+12.1%
Earnings growth per share plus dividend.
Earnings per share, growth per year+6.4%
Dividend (yield on the price)5.7%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.6% vs 3%, picking up
Profit margin 2020 to 2025 ⓘ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.17% → 12%
Start year 2020 (pandemic)
Growth Forecast
Price in line with expectations
The price assumes about as much growth as 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).
+8.3%
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 +6.1% a year for the price.
Compare Cuckoo Electronics Co Ltd with another stock
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.Furnishings, Fixtures & Appliances · 316 stocks
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). "Cuckoo Electronics Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/192400
Frequently asked questions
Is Cuckoo Electronics Co Ltd (192400) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 46,198 KRW versus a price of 27,250 KRW, about +70% upside (undervalued).
What is the fair value of 192400?
Our model-based fair value for Cuckoo Electronics Co Ltd is 46,198 KRW (as of Sep 24, 2026), built from audited fundamentals. The current price: 27,250 KRW.
What is the quality score of 192400?
Cuckoo Electronics Co Ltd has a Quality Score of 60/100. 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 Cuckoo Electronics Co Ltd (192400)?
Our model-based price target is the fair value of 46,198 KRW (as of Sep 24, 2026) from 24 valuation models. Cautious scenario 31,856 KRW, optimistic scenario 67,786 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Cuckoo Electronics Co Ltd stock forecast for 2026?
Our models put fair value at 46,198 KRW, about +70% upside versus a price of 27,250 KRW (undervalued). Cautious scenario 31,856 KRW, optimistic scenario 67,786 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Cuckoo Electronics Co Ltd (192400)?
Cuckoo Electronics Co Ltd reported trailing-twelve-month revenue of about 929B KRW (latest available figure, as of Sep 24, 2026).
Does Cuckoo Electronics Co Ltd pay a dividend?
Cuckoo Electronics Co Ltd currently shows a dividend yield of about 5.69% relative to its recent price (as of Sep 24, 2026).
What growth is priced into Cuckoo Electronics Co Ltd (192400)?
For today's price to be fair in a discounted-cash-flow model, Cuckoo Electronics Co Ltd would have to grow free cash flow by +8.3 % per year for five years (discount rate 10.2 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +9.4 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of 192400 use?
Our models discount Cuckoo Electronics Co Ltd at 10.2 %: a base by market capitalisation (small), damped by beta 0.11, 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 Cuckoo Electronics Co Ltd that is +8.3 % per year a year over ten years, using the same discount rate (10.2 %) and the same formula as our fair value.
How much growth has Cuckoo Electronics Co Ltd (192400) delivered so far?
Over the past 5 years revenue at Cuckoo Electronics Co Ltd grew +9.4 % a year. The price currently implies +8.3 % 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 Cuckoo Electronics Co Ltd (192400) growing?
The median revenue growth in the sector is +2.6 % a year. That is the yardstick for the growth priced into Cuckoo Electronics Co Ltd (+8.3 % 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 Cuckoo Electronics Co Ltd (192400)?
The free-cash-flow yield on the price is 4.65 %: that much free cash flow Cuckoo Electronics Co Ltd produces per unit of market value. When it exceeds the discount rate of our models (10.2 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Cuckoo Electronics Co Ltd (192400)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Cuckoo Electronics Co Ltd it is 46,198 KRW per share (as of Sep 24, 2026), against a price of 27,250 KRW. It is the blended result of 24 valuation models (cash flow, earnings, asset, dividend).
Is Cuckoo Electronics Co Ltd stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 192400 trades below its calculated fair value: price 27,250 KRW, fair value 46,198 KRW, a gap of about +70% (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 192400?
No. The price is what the market pays today (27,250 KRW); the fair value is what the company's own numbers justify (46,198 KRW). For Cuckoo Electronics Co Ltd the two are 18,948 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Cuckoo Electronics Co Ltd worth?
The market values Cuckoo Electronics Co Ltd at about 847B KRW (market capitalisation, as of Sep 24, 2026). Per share that is 27,250 KRW; our models calculate a fair value of 46,198 KRW per share.
What do the bullish and bearish scenarios say about 192400?
Our models span a range for Cuckoo Electronics Co Ltd: cautious scenario 31,856 KRW, base 46,198 KRW, optimistic 67,786 KRW per share (as of Sep 24, 2026, price 27,250 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Cuckoo Electronics Co Ltd (192400)?
Balance-sheet figures for Cuckoo Electronics Co Ltd (as of Sep 24, 2026): return on equity 12.1%, debt of 0.07 per unit of equity. They feed the Quality Score of 60/100, which measures business quality independently of the share price.
How far is 192400 from its 52-week high?
Cuckoo Electronics Co Ltd trades at 27,250 KRW, about 13% below its 52-week high of 31,161 KRW and 15% above the low of 23,600 KRW (as of Sep 23, 2026). Distance from the high says nothing about value: that is what the fair value of 46,198 KRW is for.
Which stocks are comparable to Cuckoo Electronics Co Ltd?
From the same area (Consumer Cyclical) we also value Midea Group, Gree Electric Appliances, Inc, Haier Smart Home Co, King Slide Works 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 Cuckoo Electronics Co Ltd stock attractive at the current price?
The data as of Sep 24, 2026: price 27,250 KRW, calculated fair value 46,198 KRW (+70%), Quality Score 60/100, from 24 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 192400 calculated?
We run Cuckoo Electronics Co Ltd through 24 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 46,198 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 14.1 % above its aggregate fair value. Cuckoo Electronics Co Ltd currently trades 70 % 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 Cuckoo Electronics Co Ltd (192400)?
The closing price on Sep 23, 2026 was 27,250 KRW. Our model-based fair value is 46,198 KRW, about +70% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Cuckoo Electronics Co Ltd right now?
The price is below even our cautious bear case (31,856 KRW). The market is more pessimistic than our downside scenario. Solid quality (60/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (31,856 KRW to 67,786 KRW) leaves room in how you read the outcome.
Key figures of Cuckoo Electronics Co Ltd
How large is the market capitalisation of Cuckoo Electronics Co Ltd (192400)?
The market capitalisation of Cuckoo Electronics Co Ltd is 847B KRW (≈ $593M). 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 Cuckoo Electronics Co Ltd (192400)?
The price-to-sales ratio of Cuckoo Electronics Co Ltd is 0.88 (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 Cuckoo Electronics Co Ltd (192400)?
The dividend yield of Cuckoo Electronics Co Ltd is 5.7%. 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 Cuckoo Electronics Co Ltd (192400)?
The net margin of Cuckoo Electronics Co Ltd is 15.8% (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 Cuckoo Electronics Co Ltd (192400)?
The return on equity (ROE) of Cuckoo Electronics Co Ltd is 12.1% (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 Cuckoo Electronics Co Ltd (192400)?
On an EBIT basis the return on assets of Cuckoo Electronics Co Ltd is 10.1% (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 Cuckoo Electronics Co Ltd (192400)?
The operating margin of Cuckoo Electronics Co Ltd is 9.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Cuckoo Electronics Co Ltd (192400)?
Revenue at Cuckoo Electronics Co Ltd is growing +3.8% versus a year earlier (3y avg +6.8%). 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 Cuckoo Electronics Co Ltd (192400)?
Earnings per share at Cuckoo Electronics Co Ltd are growing +11.3% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Cuckoo Electronics Co Ltd (192400) hold?
Cuckoo Electronics Co Ltd holds more cash than debt, 122B KRW net (fiscal year 2022). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Cuckoo Electronics Co Ltd in the live analysis
One click puts Cuckoo Electronics 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.
