EN DE

RBW Inc. (361570) Fair Value & Analysis

Communication Services · KR · Market cap 38.3B KRW

RI RBW Inc. 361570 · KQ
Price1,695 KRW
Fair Value1,292 KRW
Upside-23.8%
Quality33/100
Watch RBW Inc. for free, get notified when fair value or trend changes. Watch for free

Risks

!Trades 24% ABOVE our fair value of 1,292 KRW
!Expensive Growth
!Loss-making · -8.3% net margin
!Low debt · negative free cash flow
Expensive Growth
Loss-making · -8.3% net margin
Low debt · negative free cash flow
Trails peers (1/9)
Narrow moat 13/100
Evidence: Low Range 687.79 KRW – 1,896 KRW Share as image

Fair value as of: Aug 19, 2026

From 4 valuation models · updated 4 days ago

Share price +23.7% over the past month.

Below-average quality, and screening another 24% overvalued on our models.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

Fair value for all 35,000+ stocks, review alerts and the diversification check: 14 days of Pro free, no card.

What matters now

  • Weak quality (33/100) and above fair value at the same time, the margin of safety is missing on both counts.
  • The model range is unusually wide (687.79 KRW to 1,896 KRW). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

13,633 KRW 1,281 KRW Fair Value 1,292 KRW Nov 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 19, 2026.

How to read this chart

57‑month range 1,281 KRW – 13,633 KRW · fair‑value band 687.79 KRW – 1,896 KRW · the 1,695 KRW price screens above the 1,292 KRW fair value. Dashed = 300-day average. As of Aug 19, 2026.

Full chart & analysis →

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

Analysis

RBW Inc. (361570) currently trades at 1,695 KRW, while our model-based Fair Value estimate is 1,292 KRW, implying the stock looks roughly 23.8% overvalued today. The Quality Score stands at 33/100 (below-average quality), in the Communication Services sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: low).

Over the trailing twelve months, RBW Inc. generated revenue of 45.4B KRW at a net margin of -8.3%. Revenue declined 9.9% year over year. It earns a return on equity of -5.6%. Net debt stands at 31.4B KRW. Fundamentals as of Aug 19, 2026

Our scenario range runs from 687.79 KRW (bear case) to 1,896 KRW (bull case); at 1,695 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 42% below its 52-week high and 13% above its 52-week low, currently below its 200-day average. For context, the median of 10 Communication Services peers we cover trades at -39% fair-value upside, at -24%, 361570 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
EV/EBITDA 1,721 KRW 2,325 KRW 2,929 KRW 54
EV/EBIT 6.14 KRW 30.38 KRW 53
NCAV (Graham) 1,043 KRW 1,397 KRW 2,086 KRW 50
All 4 models by family
Multiples
EV/EBIT 6.14 KRW 30.38 KRW 53
EV/EBITDA 1,721 KRW 2,325 KRW 2,929 KRW 54
EV/Revenue 11.59 KRW 43
Asset-Based
NCAV (Graham) 1,043 KRW 1,397 KRW 2,086 KRW 50

Widest divergence: Asset-Based (1,397 KRW) versus Multiples (6.14 KRW). Highest evidence: EV/EBITDA (54).

Notify me when 361570 reaches fair value

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

Key figures & financial health

Revenue (TTM) 45.4B KRW
Revenue growth (YoY) -9.9%
Net margin -8.3%
Return on equity -5.6%
Free cash flow −14.7B KRW FY2025
Operating margin -4.7%
More key figures
EPS growth (YoY) +1,252%
Net debt 31.4B KRW FY2025

Figures from reported company fundamentals · as of Aug 19, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 33/100

Of which business quality 33 · Market factors (momentum, volatility) 27

Profitability 7
Margins and returns on capital today
Quality Growth 45
Are margins and returns improving?
Cashflow 5
Earnings quality: real cash, not paper profit
Fin. Strength 26
Balance sheet, leverage, solvency risk
Investment 54
Disciplined investing over empire-building
Low Volatility 47
Calm price path (market factor)
Momentum 20
Price trend over the last 3–12 months (market factor)
52W Momentum 17
Distance to the 52-week high (market factor)
Net Issuance 94
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

RBW Inc. operates as an integrated entertainment company in South Korea and internationally. The company offers customized production services, such as artist casting, artist training, and style consulting services.

Full company description

RBW Inc. operates as an integrated entertainment company in South Korea and internationally. The company offers customized production services, such as artist casting, artist training, and style consulting services. It also develops and produces its own artists; and provides music and album production, TV program planning and production, K-POP educational training and tour program, entertainment-business training program, and PR marketing agency services. The company was formerly known as RainbowbridgeAgency, Inc. and changed its name to RBW Inc. in February 2015. RBW Inc. was founded in 2010 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

RBW Inc. reported revenue of 46.5B KRW in FY2025 versus 59.6B KRW in FY2021, a compound −6.0%/yr. Reported net income was −4.1B KRW in FY2025.

Growth Quality 10/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
46.5B KRW
Latest YoY
−25.7%
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.
−9.7%
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.
+4.5%
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.
+14.1%
Revenue −6.0%/yr
FY21 59.6B KRW
FY22 63.1B KRW
FY23 91.4B KRW
FY24 62.5B KRW
FY25 46.5B KRW
Net income
FY21 7.2B KRW
FY22 392M KRW
FY23 −3.6B KRW
FY24 −8.6B KRW
FY25 −4.1B KRW

361570 screens 24% overvalued. Compare with Netflix, Inc →

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). "RBW Inc. Fair Value". https://www.fairvalue-calculator.com/stock/361570

Peer Group

Entertainment · 268 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 33 · Bottom 25%
Fair Value upside −24% · Below median
Return on assets -0% · Below median
Net margin (TTM) -8% · Below median
Operating margin (TTM) -5% · Below median
Revenue growth -10% · Below median
Debt / equity 0.23× · Higher than median

Valuation Multiples vs Entertainment median · lower = cheaper

EV/EBITDA 0.5× · 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.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE2 · sector 13
FUTURE0 · sector 9
PAST0 · sector 0
HEALTH89 · sector 98
DIVIDEND0 · sector 45

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

Similar stocks

10 more Entertainment stocks, each showing price versus our Fair Value estimate (as of Aug 19, 2026).

Stock Price Fair Value vs Fair Value
Netflix, Inc ZNFL C$6.44 C$2.82 -56%
The Walt Disney Company DIS $103.50 $80.62 -22%
Warner Bros. Discovery, Inc WBD $27.65 $9.03 -67%
Empresas Cablevisión, S.A. CABLECPO 55.00 MXN 58.63 MXN +7%
PT MNC Digital Entertainment Tbk, MSIN 370.00 IDR 212.14 IDR -43%
Prime Focus Limited PFOCUS ₹297.00 ₹84.62 -72%
PVR INOX Limited PVRINOX ₹1,217 ₹748.49 -39%
JYP Entertainment Corporation 035900 39,950 KRW 82,382 KRW +106%
SM Entertainment Co 041510 75,500 KRW 208,415 KRW +176%
Saregama India Limited SAREGAMA ₹506.85 ₹208.31 -59%

Compare RBW Inc. 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

Discover undervalued stocks

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Evidence & backtest 34 years, survivorship-adjusted Financial calculators DCF, Graham, PEG and more

Frequently asked questions

Is RBW Inc. (361570) overvalued or undervalued?
As of Aug 19, 2026, our model estimates a fair value of 1,292 KRW versus a price of 1,695 KRW, about −24% (overvalued).
What is the fair value of 361570?
Our model-based fair value for RBW Inc. is 1,292 KRW (as of Aug 19, 2026), built from audited fundamentals. The current price: 1,695 KRW.
What is the quality score of 361570?
RBW Inc. has a Quality Score of 33/100. 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 RBW Inc. (361570)?
RBW Inc. reported trailing-twelve-month revenue of about 45.4B KRW (latest available figure, as of Aug 19, 2026).
What is the net profit margin of 361570?
The net profit margin of RBW Inc. is about -8.3%, 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 RBW Inc. 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.