EN DE

Barrel Co (267790) Fair Value & Analysis

Consumer Cyclical · KR · Market cap 25.8B KRW

BC Barrel Co 267790 · KQ
Price3,125 KRW
Fair Value7,893 KRW
Upside+152.6%
Quality55/100
Watch Barrel Co for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 7.9% net margin
Low debt · generates free cash flow
2.47% dividend yield
Ranks above peers (6/10)
Narrow moat 42/100
Evidence: High Range 5,885 KRW – 10,054 KRW Share as image

Fair value as of: Jul 22, 2026

From 24 valuation models · updated 19 days ago

Share price −9.6% over the past month.

A solid business, screening 153% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (5,885 KRW). The market is more pessimistic than our downside scenario.
  • Solid quality (55/100) at a price below fair value, the discount is the argument here, not the business quality.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

12,337 KRW 2,910 KRW Fair Value 7,893 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 2,910 KRW – 12,337 KRW · fair‑value band 5,885 KRW – 10,054 KRW · the 3,125 KRW price screens below the 7,893 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

Barrel Co (267790) currently trades at 3,125 KRW, while our model-based Fair Value estimate is 7,893 KRW, implying the stock looks roughly 152.6% undervalued today. The Quality Score stands at 55/100 (solid quality), in the Consumer Cyclical 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: high), always confirm before acting.

Over the trailing twelve months, Barrel Co generated revenue of 37.3B KRW at a net margin of 7.9%. Revenue declined 11.0% year over year. It earns a return on equity of 8.1%. Net debt stands at 5.8B KRW. Fundamentals as of Jul 22, 2026

Our scenario range runs from 5,885 KRW (bear case) to 10,054 KRW (bull case); at 3,125 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 32% below its 52-week high and 14% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -3% fair-value upside, at 153%, 267790 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 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
Highest evidence
Growth DCF 11,766 KRW 19,394 KRW 32,451 KRW 80
Residual Income 5,251 KRW 5,756 KRW 8,097 KRW 76
Rev-Margin DCF 9,440 KRW 14,700 KRW 21,579 KRW 74
All 24 models by family
DCF Models
FCF DCF 11,867 KRW 20,255 KRW 35,057 KRW 38
Owner Earnings 10,508 KRW 17,753 KRW 30,538 KRW 31
5Y Revenue Exit 9,440 KRW 14,801 KRW 22,046 KRW 39
5Y EBITDA Exit 8,119 KRW 12,050 KRW 16,874 KRW 41
5Y P/E Exit 8,780 KRW 13,427 KRW 18,700 KRW 38
10Y Revenue Exit 9,946 KRW 15,347 KRW 23,590 KRW 36
10Y EBITDA Exit 9,291 KRW 13,319 KRW 19,216 KRW 37
10Y P/E Exit 9,731 KRW 14,334 KRW 20,760 KRW 35
Earnings-Based
Graham-Dodd 3,811 KRW 18,326 KRW 25,229 KRW 54
Lynch FV 4,892 KRW 6,989 KRW 9,086 KRW 50
PEG = 1.0 4,892 KRW 6,989 KRW 9,086 KRW 46
EPV 9,300 KRW 10,535 KRW 11,615 KRW 59
Multiples
P/E Multiple 5,885 KRW 7,847 KRW 9,808 KRW 63
P/S Multiple 6,928 KRW 9,238 KRW 11,547 KRW 58
P/B Multiple 7,146 KRW 9,528 KRW 11,910 KRW 55
EV/EBIT 8,374 KRW 10,535 KRW 12,695 KRW 53
EV/EBITDA 6,732 KRW 8,345 KRW 9,958 KRW 54
EV/Revenue 8,359 KRW 11,130 KRW 13,901 KRW 43
Asset-Based
NCAV (Graham) 3,053 KRW 4,091 KRW 6,107 KRW 50
Growth DCF
Growth DCF 11,766 KRW 19,394 KRW 32,451 KRW 80
Rev-Margin DCF 9,440 KRW 14,700 KRW 21,579 KRW 74
Economic Profit
Residual Income 5,251 KRW 5,756 KRW 8,097 KRW 76
ROIC Compounder 10,358 KRW 13,452 KRW 17,570 KRW 72
Growth Earnings
Growth-Adj P/E 6,267 KRW 8,954 KRW 11,640 KRW 68

Widest divergence: Growth DCF (14,700 KRW) versus Asset-Based (4,091 KRW). Highest evidence: Growth DCF (80).

Notify me when 267790 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 37.3B KRW
Revenue growth (YoY) -11.0%
Net margin 7.9%
Return on equity 8.1%
Free cash flow 5.9B KRW FY2025
Operating margin 4.2%
More key figures
Dividend yield 2.3%
EPS growth (YoY) -48.6%
Net debt 5.8B KRW FY2022

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

Quality Score breakdown

Overall quality 55/100

Of which business quality 58 · Market factors (momentum, volatility) 34

Profitability 54
Margins and returns on capital today
Quality Growth 21
Are margins and returns improving?
Cashflow 64
Earnings quality: real cash, not paper profit
Fin. Strength 66
Balance sheet, leverage, solvency risk
Investment 42
Disciplined investing over empire-building
Low Volatility 66
Calm price path (market factor)
Momentum 25
Price trend over the last 3–12 months (market factor)
52W Momentum 13
Distance to the 52-week high (market factor)
Net Issuance 95
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

Barrel Co., Ltd provides clothing products in South Korea. It provides men, women, and kids clothing products; lifestyle wear; fit tops and bottoms; yoga accessories; neoprene products; water sports tops and bottoms; kids products; bags; shoes; hats; sunglasses; and other products.

Full company description

Barrel Co., Ltd provides clothing products in South Korea. It provides men, women, and kids clothing products; lifestyle wear; fit tops and bottoms; yoga accessories; neoprene products; water sports tops and bottoms; kids products; bags; shoes; hats; sunglasses; and other products. Barrel Co., Ltd was founded in 2010 and is headquartered in Seoul, South Korea.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Barrel Co reported revenue of 59.2B KRW in FY2025 versus 21.5B KRW in FY2021, a compound +28.8%/yr. Reported net income was 4.3B KRW in FY2025.

Growth Quality 84/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
59.2B KRW
Latest YoY
−8.2%
Avg. growth/yr (3Y) 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.
+15.9%
Avg. growth/yr (5Y) 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.
+17.3%
Avg. growth/yr (10Y) 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.
+14.1%
Revenue +28.8%/yr
FY21 21.5B KRW
FY22 38.0B KRW
FY23 58.2B KRW
FY24 64.4B KRW
FY25 59.2B KRW
Net income
FY21 −7.0B KRW
FY22 −5.9B KRW
FY23 6.8B KRW
FY24 5.0B KRW
FY25 4.3B KRW

Watch 267790: 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). "Barrel Co Fair Value". https://www.fairvalue-calculator.com/stock/267790

Peer Group

Apparel Manufacturing · 212 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 55 · Below median
Fair Value upside +153% · Top 25%
Return on equity (TTM) 8% · Above median
Return on assets 7% · Top 25%
Net margin (TTM) 8% · Above median
Operating margin (TTM) 4% · Below median
Revenue growth -11% · Bottom 25%
Dividend yield (TTM) 2.5% · Above median
Debt / equity 0.18× · Higher than 75% of peers

Valuation Multiples vs Apparel Manufacturing 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 32
FUTURE 0 · sector 4
PAST 32 · sector 21
HEALTH 91 · sector 98
DIVIDEND 49 · sector 49

Insider activity: 40/100

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 Apparel Manufacturing stocks, each showing price versus our Fair Value estimate (as of Jul 22, 2026).

Stock Price Fair Value vs Fair Value
H & M Hennes & Mauritz AB HMB kr 163.45 kr 165.47 +1%
Ralph Lauren Corporation RL $374.08 $224.21 -40%
Moncler S.p.A MONC €52.08 €50.69 -3%
Gildan Activewear Inc GIL C$73.17 C$32.85 -55%
LPP SA LPP 19,380 PLN 17,754 PLN -8%
Bosideng International Holdings 3998 HK$4.88 HK$5.92 +21%
Youngor Fashion Co 600177 ¥7.57 ¥5.59 -26%
Page Industries Limited PAGEIND ₹39,900 ₹12,395 -69%
Hla Group 600398 ¥6.05 ¥9.92 +64%
Eclat Textile Co 1476 333.50 TWD 357.81 TWD +7%

Compare Barrel Co with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical 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 Barrel Co (267790) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of 7,893 KRW versus a price of 3,125 KRW, about +153% (undervalued).
What is the fair value of 267790?
Our model-based fair value for Barrel Co is 7,893 KRW (as of Jul 22, 2026), built from audited fundamentals. The current price is 3,125 KRW.
What is the quality score of 267790?
Barrel Co has a Quality Score of 55/100. 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 Barrel Co (267790)?
Barrel Co reported trailing-twelve-month revenue of about 37.3B KRW (latest available figure, as of Jul 22, 2026).
What is the net profit margin of 267790?
The net profit margin of Barrel Co is about 7.9%, meaning it keeps roughly 7.9% of revenue as net income. Based on the latest reported figures.
Does Barrel Co pay a dividend?
Barrel Co currently shows a dividend yield of about 2.34% 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 Barrel 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.