EN DE

SKAI worldwide Co (357880) Fair Value & Analysis

Technology · KR · Market cap 122B KRW

SW SKAI worldwide Co 357880 · KQ
Price2,280 KRW
Fair Value3,138 KRW
Upside+37.7%
Quality28/100
Watch SKAI worldwide Co for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Loss-making · -100.5% net margin
Low debt · negative free cash flow
Trails peers (3/8)
Narrow moat 3/100
Evidence: Low Range 2,073 KRW – 3,938 KRW Share as image

Fair value as of: Jul 22, 2026

From 1 valuation models · updated 19 days ago

Fair value updated Jul 22, 2026, revised from 4,575 KRW to 3,138 KRW (−31.4%) since Jul 9, 2026. Share price −11.8% over the past month.

Below-average quality, screening 38% undervalued on our models.

What matters now

  • The large discount to fair value meets weak quality (28/100). That raises the risk this is a value trap rather than a bargain.
  • 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 (2,073 KRW to 3,938 KRW) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

12,085 KRW 1,316 KRW Fair Value 3,138 KRW Nov 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

57‑month range 1,316 KRW – 12,085 KRW · fair‑value band 2,073 KRW – 3,938 KRW · the 2,280 KRW price screens below the 3,138 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

SKAI worldwide Co (357880) currently trades at 2,280 KRW, while our model-based Fair Value estimate is 3,138 KRW, implying the stock looks roughly 37.7% undervalued today. The Quality Score stands at 28/100 (below-average quality), in the Technology 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: low), always confirm before acting.

Trailing-twelve-month revenue stands at 16.8B KRW. Revenue grew 57.2% year over year. Net debt stands at 10.8B KRW. Fundamentals as of Jul 22, 2026

Our scenario range runs from 2,073 KRW (bear case) to 3,938 KRW (bull case); at 2,280 KRW, the current price sits within 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 63% below its 52-week high and 61% above its 52-week low, currently below its 200-day average. For context, the median of 10 Technology peers we cover trades at -50% fair-value upside, at 38%, 357880 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
NCAV (Graham) 123.69 KRW 165.75 KRW 247.38 KRW 50
All 1 models by family
Asset-Based
NCAV (Graham) 123.69 KRW 165.75 KRW 247.38 KRW 50

Notify me when 357880 reaches fair value

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

Key figures & financial health

Revenue (TTM) 16.8B KRW
Revenue growth (YoY) +57.2%
Net margin -101%
Return on equity -125%
Free cash flow −4.3B KRW FY2025
Operating margin -51.4%
More key figures
EPS growth (YoY) +2,803%
Net debt 10.8B KRW FY2025

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

Quality Score breakdown

Overall quality 28/100

Of which business quality 28 · Market factors (momentum, volatility) 40

Profitability 12
Margins and returns on capital today
Quality Growth 50
Are margins and returns improving?
Cashflow 0
Earnings quality: real cash, not paper profit
Fin. Strength 25
Balance sheet, leverage, solvency risk
Investment 98
Disciplined investing over empire-building
Low Volatility 45
Calm price path (market factor)
Momentum 44
Price trend over the last 3–12 months (market factor)
52W Momentum 26
Distance to the 52-week high (market factor)
Net Issuance 16
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

SKAI worldwide Co., Ltd. engages in graph database solutions based on graph technology and software business in South Korea. It offers AgensSQL, a software that provides technical support for modification and development; and AgensGraph, an enterprise graph database management system that stores and manages various data.

Full company description

SKAI worldwide Co., Ltd. engages in graph database solutions based on graph technology and software business in South Korea. It offers AgensSQL, a software that provides technical support for modification and development; and AgensGraph, an enterprise graph database management system that stores and manages various data. It also provides products including Graph RAG, an AI marketing solution, Gen-AI video production; and Ontovia, a next-generation enterprise AI solution. The company was formerly known as Bitnine Co, Ltd. and changed its name to SKAI worldwide Co., Ltd. in January 2025. SKAI worldwide Co., Ltd. was founded in 2013 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

SKAI worldwide Co reported revenue of 15.6B KRW in FY2025 versus 16.4B KRW in FY2021, a compound −1.2%/yr. Reported net income was −14.8B KRW in FY2025.

Growth Quality 20/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
15.6B KRW
Latest YoY
−21.2%
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.
−6.6%
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.
+6.2%
Avg. growth/yr (7Y) 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.
+1.9%
Revenue −1.2%/yr
FY21 16.4B KRW
FY22 19.2B KRW
FY23 24.3B KRW
FY24 19.8B KRW
FY25 15.6B KRW
Net income
FY21 1.2B KRW
FY22 −440M KRW
FY23 −16.7B KRW
FY24 −23.8B KRW
FY25 −14.8B KRW

Watch 357880: 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). "SKAI worldwide Co Fair Value". https://www.fairvalue-calculator.com/stock/357880

Peer Group

Software - Infrastructure · 370 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 28 · Bottom 25%
Fair Value upside +38% · Top 25%
Return on assets -7% · Bottom 25%
Net margin (TTM) -101% · Bottom 25%
Operating margin (TTM) -51% · Bottom 25%
Revenue growth 57% · Top 25%

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 83 · sector 0
FUTURE 100 · sector 46
PAST 0 · sector 15
HEALTH 100 · sector 98
DIVIDEND 0 · sector 28

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 Software - Infrastructure stocks, each showing price versus our Fair Value estimate (as of Jul 22, 2026).

Stock Price Fair Value vs Fair Value
Microsoft Corporation MSFT $384.00 $274.17 -29%
Oracle Corporation ORAC C$9.08 C$2.94 -68%
Fortinet, Inc FTNT $160.78 $44.96 -72%
Synopsys, Inc 1SNPS €354.50 €93.61 -74%
Block, Inc XYZ A$114.53 A$70.69 -38%
CoreWeave, Inc CRWV $79.94 $44.89 -44%
Range Intelligent Computing Technology Group 300442 ¥71.60 ¥34.00 -53%
Oracle Financial Services Software Limited OFSS ₹11,651 ₹5,821 -50%
360 Security Technology Inc 601360 ¥9.64 ¥5.05 -48%
One97 Communications Limited PAYTM ₹1,342 ₹181.50 -86%

Compare SKAI worldwide Co with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Technology 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 SKAI worldwide Co (357880) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of 3,138 KRW versus a price of 2,280 KRW, about +38% (undervalued).
What is the fair value of 357880?
Our model-based fair value for SKAI worldwide Co is 3,138 KRW (as of Jul 22, 2026), built from audited fundamentals. The current price is 2,280 KRW.
What is the quality score of 357880?
SKAI worldwide Co has a Quality Score of 28/100. 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 SKAI worldwide Co (357880)?
SKAI worldwide Co reported trailing-twelve-month revenue of about 16.8B KRW (latest available figure, as of Jul 22, 2026).
What is the net profit margin of 357880?
The net profit margin of SKAI worldwide Co is about -100.5%, meaning it is currently running at a net loss. Based on the latest reported figures.

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 SKAI worldwide 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.