RevuCorporation Inc (443250) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of RevuCorporation Inc stock KRW 12,022, price KRW 5,010, upside +140.0%, quality 64 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 9, 2026.
How to read this chart
37‑month range 4,995 KRW – 21,468 KRW · fair‑value band 8,416 KRW – 15,629 KRW · the 5,010 KRW price screens below the 12,022 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 9, 2026.
Follow RevuCorporation in your weekly email
Every Wednesday you see whether RevuCorporation 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.
Revu Corporation engages in advertising agency business in Korea and internationally. It offers influencer marketing and agency, and short-form marketing.
Show moreShow less
The company also provides REVU, an open recruitment type influencer marketing platform which influencers voluntarily apply for open campaigns; REVU SELECT, a search-and-offer service platform for search-and-offer service platform; REVU Search, a service that assists clients to easily search and propose to influencers from an influence pool; and REVU LINK that allows users organize and manage several online links.
The company operates in Taiwan, China, Indonesia, Vietnam, Thailand, the Philippines, Japan, and the United States. The company was founded in 2014 and is headquartered in Seoul, South Korea. Revu Corporation operates as a subsidiary of Global Connect Platform Private Equity Limited Partnership.
Stock analysis
RevuCorporation Inc (443250) currently trades at 5,010 KRW, while our model-based Fair Value estimate is 12,022 KRW, implying the stock looks roughly 58% undervalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of 28,614 KRW per share, and 23 of the 26 models we run sit above the 5,010 KRW price.
Bear case: the Asset-Based group reads lowest at 2,604 KRW, and 3 of the 26 models stay below the price. Data coverage for this calculation is high.
Scenario range: 8,416 KRW (bear) to 15,629 KRW (bull), the price of 5,010 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 64/100 (solid quality), in the Communication Services sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
RevuCorporation Inc reported revenue of 56.5B KRW in FY2025 versus 23.0B KRW in FY2021, a compound +25.2%/yr. Reported net income was 5.3B KRW in FY2025, compounding +80.9%/yr from FY2021. FY2021 was a trough year, so the rate overstates the trend.
Key figures
Market cap 55.7B KRW (≈ $41.2M) Micro · P/E ratio 10.2 · P/S ratio 0.95 · EPS (TTM) 494.04 KRW · Dividend yield 5.2% · Net margin 9.3% · Return on equity 12.4% · Return on assets (EBIT) 8.1% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 51 out of 100 (low confidence).
What moves the price
The share trades about 57% below its 52-week high and at its 52-week low, currently below its 200-day average.
For context, the median of 10 Communication Services peers we cover trades at 10% fair-value upside, at 140%, 443250 screens cheaper than that median.
Fair Value models
Bear8,416 KRWFair Value 12,022 KRWBull15,629 KRW
Price 5,010 KRW · Upside +140.0%
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 12 months old). Earnings retained since then (233.04 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.90/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+15.4%
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.
+11.9%
’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.
+65.4%
Earnings growth per share plus dividend.
Earnings per share, growth per year+60.2%
Dividend (yield on the price)5.2%
Profit margin 2021 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.10% → 16%
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.Advertising Agencies · 170 stocks
Beats the industry median on 13/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score64 · Top 25%
Fair Value upside+140.0% · Top 25%
Profitability
Return on equity (12 months)12.4% · Top 25%
Return on assets6.0% · Top 25%
Net margin (12 months)9.3% · Top 25%
Operating margin (12 months)13.5% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)7.3% · Above median
Dividend yield (12 months)5.2% · Top 25%
Valuation Multiplesvs Advertising Agencies 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). "RevuCorporation Inc Fair Value". https://www.fairvalue-calculator.com/stock/443250
Frequently asked questions
Is RevuCorporation Inc (443250) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of 12,022 KRW versus a price of 5,010 KRW, about +140% upside (undervalued).
What is the fair value of 443250?
Our model-based fair value for RevuCorporation Inc is 12,022 KRW (as of Nov 9, 2026), built from audited fundamentals. The current price: 5,010 KRW.
What is the quality score of 443250?
RevuCorporation Inc has a Quality Score of 64/100. 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 RevuCorporation Inc (443250)?
Our model-based price target is the fair value of 12,022 KRW (as of Nov 9, 2026) from 26 valuation models. Cautious scenario 8,416 KRW, optimistic scenario 15,629 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the RevuCorporation Inc stock forecast for 2026?
Our models put fair value at 12,022 KRW, about +140% upside versus a price of 5,010 KRW (undervalued). Cautious scenario 8,416 KRW, optimistic scenario 15,629 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of RevuCorporation Inc (443250)?
RevuCorporation Inc reported trailing-twelve-month revenue of about 58.8B KRW (latest available figure, as of Nov 9, 2026).
Does RevuCorporation Inc pay a dividend?
RevuCorporation Inc currently shows a dividend yield of 5.21% relative to its recent price (as of Nov 9, 2026).
How much is the dividend of RevuCorporation Inc (443250) and when is the ex-dividend date?
RevuCorporation Inc pays a dividend of 261.00 KRW per share a year, a dividend yield of 5.2%. The last ex-dividend date was Jun 29, 2026. The payout ratio is 52.8% of earnings. Free cash flow covers the dividend 4.38 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 RevuCorporation Inc (443250)?
For today's price to be fair in a discounted-cash-flow model, RevuCorporation Inc would have to grow free cash flow by less than minus 40 % per year for five years (discount rate 8.9 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 4 years revenue grew +25.2 % per year. As of Nov 9, 2026.
What discount rate (WACC) does the fair value of 443250 use?
Our models discount RevuCorporation Inc at 8.9 %: a base by market capitalisation (nano), damped by beta 0.03, 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 RevuCorporation Inc that is less than minus 40 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (8.9 %) and the same formula as our fair value.
How much growth has RevuCorporation Inc (443250) delivered so far?
Over the past 4 years revenue at RevuCorporation Inc grew +25.2 % 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 RevuCorporation Inc (443250) growing?
The median revenue growth in the sector is +3.8 % a year. That is the yardstick for the growth priced into RevuCorporation Inc (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 RevuCorporation Inc (443250)?
The free-cash-flow yield on the price is 22.19 %: that much free cash flow RevuCorporation Inc produces per unit of market value. When it exceeds the discount rate of our models (8.9 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of RevuCorporation Inc (443250)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For RevuCorporation Inc it is 12,022 KRW per share (as of Nov 9, 2026), against a price of 5,010 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 RevuCorporation Inc stock overvalued or undervalued in 2026?
As of Nov 9, 2026, 443250 trades below its calculated fair value: price 5,010 KRW, fair value 12,022 KRW, a gap of about +140% (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 443250?
No. The price is what the market pays today (5,010 KRW); the fair value is what the company's own numbers justify (12,022 KRW). For RevuCorporation Inc the two are 7,012 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is RevuCorporation Inc worth?
The market values RevuCorporation Inc at about 55.7B KRW (market capitalisation, as of Nov 9, 2026). Per share that is 5,010 KRW; our models calculate a fair value of 12,022 KRW per share.
What do the bullish and bearish scenarios say about 443250?
Our models span a range for RevuCorporation Inc: cautious scenario 8,416 KRW, base 12,022 KRW, optimistic 15,629 KRW per share (as of Nov 9, 2026, price 5,010 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 443250?
RevuCorporation Inc trades at a price-to-earnings ratio of 10.2 (as of Nov 9, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 12,022 KRW is built from several models across several years. Other multiples: P/B 1.2, P/S 0.9, EV/EBITDA 3.9.
How solid is the balance sheet of RevuCorporation Inc (443250)?
Balance-sheet figures for RevuCorporation Inc (as of Nov 9, 2026): return on equity 12.4%. They feed the Quality Score of 64/100, which measures business quality independently of the share price.
How far is 443250 from its 52-week high?
RevuCorporation Inc trades at 5,010 KRW, about 57% below its 52-week high of 11,682 KRW and at the low of 4,995 KRW (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 12,022 KRW is for.
Which stocks are comparable to RevuCorporation Inc?
From the same area (Communication Services) we also value AppLovin Corporation, Publicis Groupe S.A, Omnicom Group, Focus Media Information Technology 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 RevuCorporation Inc stock attractive at the current price?
The data as of Nov 9, 2026: price 5,010 KRW, calculated fair value 12,022 KRW (+140%), Quality Score 64/100, 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 443250 calculated?
We run RevuCorporation Inc 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 12,022 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. RevuCorporation Inc currently trades 58% 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 RevuCorporation Inc (443250)?
The closing price on Nov 6, 2026 was 5,010 KRW. Our model-based fair value is 12,022 KRW, about +140% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with RevuCorporation Inc right now?
The price is below even our cautious bear case (8,416 KRW). The market is more pessimistic than our downside scenario. Solid quality (64/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (8,416 KRW to 15,629 KRW) leaves room in how you read the outcome.
Key figures of RevuCorporation Inc
How large is the market capitalisation of RevuCorporation Inc (443250)?
The market capitalisation of RevuCorporation Inc is 55.7B KRW (≈ $41.2M). 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 RevuCorporation Inc (443250)?
The price-to-sales ratio of RevuCorporation Inc is 0.95 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of RevuCorporation Inc (443250)?
Earnings per share at RevuCorporation Inc are 494.04 KRW (price ÷ EPS = P/E 10.2). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of RevuCorporation Inc (443250)?
The dividend yield of RevuCorporation Inc is 5.2% (payout 52.8%). 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 RevuCorporation Inc (443250)?
The net margin of RevuCorporation Inc is 9.3% (last twelve months). 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 RevuCorporation Inc (443250)?
The return on equity (ROE) of RevuCorporation Inc is 12.4% (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 RevuCorporation Inc (443250)?
On an EBIT basis the return on assets of RevuCorporation Inc is 8.1% (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 RevuCorporation Inc (443250)?
The operating margin of RevuCorporation Inc is 13.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at RevuCorporation Inc (443250)?
Revenue at RevuCorporation Inc is growing +7.3% versus a year earlier (3y avg +11.9%). 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 RevuCorporation Inc (443250)?
Earnings per share at RevuCorporation Inc are growing +2.5% versus a year earlier. How much earnings per share grew versus a year earlier.
Free · no account needed
Watch RevuCorporation Inc in the live analysis
One click puts RevuCorporation Inc on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 9, 2026