Spigen Korea Co. Ltd (192440) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Spigen Korea Co. Ltd stock KRW 78,000, price KRW 26,000, upside +200.0%, quality 67 out of 100. Rating: strongly undervalued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 8, 2026.
How to read this chart
60‑month range 17,854 KRW – 52,188 KRW · fair‑value band 52,067 KRW – 112,898 KRW · the 26,000 KRW price screens below the 78,000 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 8, 2026.
Follow Spigen Korea Co. in your weekly email
Every Wednesday you see whether Spigen Korea Co. is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Spigen Korea Co.,Ltd, together with its subsidiaries, engages in manufacture, wholesale, and retail of accessories for small mobile devices and electronic devices in South Korea, rest of Asia, Europe, North America, and internationally.
Show moreShow less
The company offers smartphone cases, screen protectors, charging and lifestyle products, and bicycle and vehicle products under the Spigen brand; and golf products and accessories under the Legato Golf brand.
It also provides 3PL and e-commerce solutions under the Chango Saver brand; and fandom IP under the FESTIVER brand. The company sells its products through e-commerce platforms. Spigen Korea Co.,Ltd was founded in 2004 and is based in Seoul, South Korea.
Stock analysis
Spigen Korea Co. Ltd (192440) currently trades at 26,000 KRW, while our model-based Fair Value estimate is 78,000 KRW, implying the stock looks roughly 67% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 122,405 KRW per share, and 24 of the 26 models we run sit above the 26,000 KRW price.
Bear case: the Earnings-Based group reads lowest at 39,090 KRW, and 2 of the 26 models stay below the price. Data coverage for this calculation is low.
Scenario range: 52,067 KRW (bear) to 112,898 KRW (bull), the price of 26,000 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 67/100 (solid quality), in the Technology sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Spigen Korea Co. Ltd reported revenue of 464B KRW in FY2025 versus 386B KRW in FY2021, a compound +4.7%/yr. Reported net income was 29.0B KRW in FY2025, compounding −10.8%/yr from FY2021.
Key figures
Market cap 155B KRW (≈ $115M) Micro · P/E ratio 2.8 · P/S ratio 0.18 · EPS (TTM) 8,970 KRW · Dividend yield 1.9% · Net margin 6.3% · Return on equity 9.8% · Return on assets (EBIT) 6.9% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 46 out of 100 (low confidence).
What moves the price
The share trades about 24% below its 52-week high and 23% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Technology peers we cover trades at 5% fair-value upside, at 200%, 192440 screens cheaper than that median.
Fair Value models
Bear52,067 KRWFair Value 78,000 KRWBull112,898 KRW
Price 26,000 KRW · Upside +200.0%
Capped: our models arrive at a very high value here. We deliberately show a more cautious Fair Value.
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (7,263 KRW per share) are deliberately not added.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.Coverage ⓘCoverage = 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.53/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
−0.3%
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.
+1.3%
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.
+2.8%
Start year 2020 (pandemic). Over 10 years: +12.1% a year
Revenue growth 11 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.
+11.4%
’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.
−6.0%
Earnings growth per share plus dividend.
Earnings per share, growth per year−7.9%
Dividend (yield on the price)1.9%
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.−7.9% vs −2.1%, slowing
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.20% → 7%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
Little optimism in the price
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).
less than -40 %
The company could shrink this much every year for the next five years and today's price would still be justified.
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.Consumer Electronics · 114 stocks
Beats the industry median on 13/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score67 · Top 25%
Fair Value upside+200.0% · Top 25%
Profitability
Return on equity (12 months)9.8% · Above median
Return on assets5.1% · Above median
Net margin (12 months)6.3% · Above median
Operating margin (12 months)11.4% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)15.0% · Above median
Dividend yield (12 months)1.9% · Above median
Valuation Multiplesvs Consumer Electronics 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). "Spigen Korea Co. Ltd Fair Value". https://www.fairvalue-calculator.com/stock/192440
Frequently asked questions
Is Spigen Korea Co. Ltd (192440) overvalued or undervalued?
As of Nov 8, 2026, our model estimates a fair value of 78,000 KRW versus a price of 26,000 KRW, about +200% upside (undervalued).
What is the fair value of 192440?
Our model-based fair value for Spigen Korea Co. Ltd is 78,000 KRW (as of Nov 8, 2026), built from audited fundamentals. The current price: 26,000 KRW.
What is the quality score of 192440?
Spigen Korea Co. Ltd has a Quality Score of 67/100. 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 Spigen Korea Co. Ltd (192440)?
Our model-based price target is the fair value of 78,000 KRW (as of Nov 8, 2026) from 26 valuation models. Cautious scenario 52,067 KRW, optimistic scenario 112,898 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Spigen Korea Co. Ltd stock forecast for 2026?
Our models put fair value at 78,000 KRW, about +200% upside versus a price of 26,000 KRW (undervalued). Cautious scenario 52,067 KRW, optimistic scenario 112,898 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Spigen Korea Co. Ltd (192440)?
Spigen Korea Co. Ltd reported trailing-twelve-month revenue of about 482B KRW (latest available figure, as of Nov 8, 2026).
Does Spigen Korea Co. Ltd pay a dividend?
Spigen Korea Co. Ltd currently shows a dividend yield of 1.92% relative to its recent price (as of Nov 8, 2026).
How much is the dividend of Spigen Korea Co. Ltd (192440) and when is the ex-dividend date?
Spigen Korea Co. Ltd pays a dividend of 500.00 KRW per share a year, a dividend yield of 1.9%. The last ex-dividend date was Dec 29, 2025. The payout ratio is 5.6% of earnings. Free cash flow covers the dividend 11.61 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into Spigen Korea Co. Ltd (192440)?
For today's price to be fair in a discounted-cash-flow model, Spigen Korea Co. Ltd would have to grow free cash flow by less than minus 40 % per year for five years (discount rate 12.0 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +2.8 % per year. As of Nov 8, 2026.
What discount rate (WACC) does the fair value of 192440 use?
Our models discount Spigen Korea Co. Ltd at 12.0 %: a base by market capitalisation (micro), damped by beta 0.64, 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 Spigen Korea Co. Ltd that is less than minus 40 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (12.0 %) and the same formula as our fair value.
How much growth has Spigen Korea Co. Ltd (192440) delivered so far?
Over the past 5 years revenue at Spigen Korea Co. Ltd grew +2.8 % a year. The price currently implies free-cash-flow growth of less than minus 40 % per 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 Spigen Korea Co. Ltd (192440) growing?
The median revenue growth in the sector is +11.5 % a year. That is the yardstick for the growth priced into Spigen Korea Co. Ltd (less than minus 40 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Spigen Korea Co. Ltd (192440)?
The free-cash-flow yield on the price is 22.55 %: that much free cash flow Spigen Korea Co. Ltd produces per unit of market value. When it exceeds the discount rate of our models (12.0 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Spigen Korea Co. Ltd (192440)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Spigen Korea Co. Ltd it is 78,000 KRW per share (as of Nov 8, 2026), against a price of 26,000 KRW. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Spigen Korea Co. Ltd stock overvalued or undervalued in 2026?
As of Nov 8, 2026, 192440 trades below its calculated fair value: price 26,000 KRW, fair value 78,000 KRW, a gap of about +200% (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 192440?
No. The price is what the market pays today (26,000 KRW); the fair value is what the company's own numbers justify (78,000 KRW). For Spigen Korea Co. Ltd the two are 52,000 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Spigen Korea Co. Ltd worth?
The market values Spigen Korea Co. Ltd at about 155B KRW (market capitalisation, as of Nov 8, 2026). Per share that is 26,000 KRW; our models calculate a fair value of 78,000 KRW per share.
What do the bullish and bearish scenarios say about 192440?
Our models span a range for Spigen Korea Co. Ltd: cautious scenario 52,067 KRW, base 78,000 KRW, optimistic 112,898 KRW per share (as of Nov 8, 2026, price 26,000 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 192440?
Spigen Korea Co. Ltd trades at a price-to-earnings ratio of 2.8 (as of Nov 8, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 78,000 KRW is built from several models across several years. Median P/E at fiscal year-end, 10 fiscal years (2016 to 2025), reported earnings: 6.4. Other multiples: P/B 0.3, P/S 0.3, EV/EBITDA 2.1.
How solid is the balance sheet of Spigen Korea Co. Ltd (192440)?
Balance-sheet figures for Spigen Korea Co. Ltd (as of Nov 8, 2026): return on equity 9.8%. They feed the Quality Score of 67/100, which measures business quality independently of the share price.
How far is 192440 from its 52-week high?
Spigen Korea Co. Ltd trades at 26,000 KRW, about 24% below its 52-week high of 34,150 KRW and 23% above the low of 21,120 KRW (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 78,000 KRW is for.
Which stocks are comparable to Spigen Korea Co. Ltd?
From the same area (Technology) we also value Samsung Electronics Co, Sony Group, Xiaomi Corporation, LG Electronics 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 Spigen Korea Co. Ltd stock attractive at the current price?
The data as of Nov 8, 2026: price 26,000 KRW, calculated fair value 78,000 KRW (+200%), Quality Score 67/100, from 26 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 192440 calculated?
We run Spigen Korea Co. Ltd through 26 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 78,000 KRW builds on their evidence-weighted average, 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 13.3% above its aggregate fair value. Spigen Korea Co. Ltd currently trades 67% 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 Spigen Korea Co. Ltd (192440)?
The closing price on Nov 6, 2026 was 26,000 KRW. Our model-based fair value is 78,000 KRW, about +200% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Spigen Korea Co. Ltd right now?
The price is below even our cautious bear case (52,067 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 (67/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (52,067 KRW to 112,898 KRW) leaves room in how you read the outcome.
Key figures of Spigen Korea Co. Ltd
How large is the market capitalisation of Spigen Korea Co. Ltd (192440)?
The market capitalisation of Spigen Korea Co. Ltd is 155B KRW (≈ $115M). 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 Spigen Korea Co. Ltd (192440)?
The price-to-sales ratio of Spigen Korea Co. Ltd is 0.18 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Spigen Korea Co. Ltd (192440)?
Earnings per share at Spigen Korea Co. Ltd are 8,970 KRW (price ÷ EPS = P/E 2.8). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Spigen Korea Co. Ltd (192440)?
The dividend yield of Spigen Korea Co. Ltd is 1.9% (payout 5.6%). 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 Spigen Korea Co. Ltd (192440)?
The net margin of Spigen Korea Co. Ltd is 6.3% (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 Spigen Korea Co. Ltd (192440)?
The return on equity (ROE) of Spigen Korea Co. Ltd is 9.8% (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 Spigen Korea Co. Ltd (192440)?
On an EBIT basis the return on assets of Spigen Korea Co. Ltd is 6.9% (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 Spigen Korea Co. Ltd (192440)?
The operating margin of Spigen Korea Co. Ltd is 11.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Spigen Korea Co. Ltd (192440)?
Revenue at Spigen Korea Co. Ltd is growing +15.0% versus a year earlier (3y avg +1.3%). 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 Spigen Korea Co. Ltd (192440)?
Earnings per share at Spigen Korea Co. Ltd are growing +82.0% versus a year earlier. How much earnings per share grew versus a year earlier.
Free · no account needed
Watch Spigen Korea Co. Ltd in the live analysis
One click puts Spigen Korea Co. Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 8, 2026