EN DE

SM ENTERTAINMENT JAPAN Co (STEAF) Fair Value & Analysis

Communication Services · US · Market cap $87.7M

SE SM ENTERTAINMENT JAPAN Co logo SM ENTERTAINMENT JAPAN Co STEAF · US
Price$0.7568
Fair Value$0.3400
Upside-55.1%
Quality59/100
Watch SM ENTERTAINMENT JAPAN Co for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 5.3% net margin
generates free cash flow
2.58% dividend yield
Ranks above peers (9/10)
Narrow moat 31/100
Evidence: High Range $0.2900 – $0.4300 Share as image

Fair value as of: Jul 21, 2026

From 24 valuation models · updated 20 days ago

Fair value updated Jul 21, 2026, revised from $0.3500 to $0.3400 (−2.9%) since Jun 24, 2026.

A solid business, but screening 55% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case ($0.4300). The favourable scenario is already priced in.
  • Solid but not exceptional quality (59/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (4 years)

$2.09 $0.7179 Fair Value $0.3400 Jul 2022 Jul 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 21, 2026.

How to read this chart

48‑month range $0.7179 – $2.09 · fair‑value band $0.2900 – $0.4300 · the $0.7568 price screens above the $0.3400 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 21, 2026.

Full chart & analysis →

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

Analysis

SM ENTERTAINMENT JAPAN Co (STEAF) currently trades at $0.7568, while our model-based Fair Value estimate is $0.3400, implying the stock looks roughly 55.1% overvalued today. The Quality Score stands at 59/100 (solid 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: high).

Over the trailing twelve months, SM ENTERTAINMENT JAPAN Co generated revenue of $11.2B at a net margin of 5.3%. Revenue grew 47.0% year over year. It earns a return on equity of 7.8%. The balance sheet holds a net cash position of $3.7B. Fundamentals as of Jul 21, 2026

Our scenario range runs from $0.2900 (bear case) to $0.4300 (bull case); at $0.7568, the current price sits above 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 23% below its 52-week high and 3% above its 52-week low, currently above its 200-day average. For context, the median of 10 Communication Services peers we cover trades at -52% fair-value upside, at -55%, STEAF screens richer 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 $0.8711 $1.20 $1.62 72
Growth-Adj P/E $0.2578 $0.3683 $0.4788 68
Rev-Margin DCF $0.5269 $0.6340 $0.7720 67
All 24 models by family
DCF Models
FCF DCF $0.8810 $1.25 $1.77 38
Owner Earnings $0.3807 $0.4807 $0.6202 31
5Y Revenue Exit $0.5269 $0.6223 $0.7286 39
5Y EBITDA Exit $0.5261 $0.6207 $0.7202 41
5Y P/E Exit $0.6534 $0.8771 $1.12 38
10Y Revenue Exit $0.6685 $0.7984 $0.9581 36
10Y EBITDA Exit $0.6701 $0.7974 $0.9523 37
10Y P/E Exit $0.7416 $0.9559 $1.23 35
Earnings-Based
Graham-Dodd $0.1360 $0.5858 $0.8007 54
Lynch FV $0.1502 $0.2146 $0.2790 50
PEG = 1.0 $0.1502 $0.2146 $0.2790 46
EPV $0.2362 $0.2410 $0.2447 59
Multiples
P/E Multiple $0.3300 $0.4400 $0.5500 63
P/S Multiple $0.2550 $0.3400 $0.4250 58
P/B Multiple $0.2550 $0.3400 $0.4250 55
EV/EBIT $0.3081 $0.3451 $0.3821 53
EV/EBITDA $0.2859 $0.3155 $0.3451 54
EV/Revenue $0.2813 $0.3174 $0.3535 43
Asset-Based
NCAV (Graham) $0.1988 $0.2663 $0.3975 50
Growth DCF
Growth DCF $0.8711 $1.20 $1.62 72
Rev-Margin DCF $0.5269 $0.6340 $0.7720 67
Economic Profit
Residual Income $0.2738 $0.2658 $0.2226 61
ROIC Compounder $0.2362 $0.2410 $0.2447 67
Growth Earnings
Growth-Adj P/E $0.2578 $0.3683 $0.4788 68

Widest divergence: DCF Models ($0.7974) versus Earnings-Based ($0.2146). Highest evidence: Growth DCF (72).

Notify me when STEAF reaches fair value

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

Key figures & financial health

Revenue (TTM) $11.2B
Revenue growth (YoY) +47.0%
Net margin 5.3%
Return on equity 7.8%
Free cash flow $1.4B FY2025
P/E ratio 18.9
More key figures
Operating margin 7.4%
EPS (TTM) $0.0400
Dividend yield 2.6%
EPS growth (YoY) +533%
Net cash $3.7B FY2025

Figures from reported company fundamentals · as of Jul 21, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 59/100

Of which business quality 61 · Market factors (momentum, volatility) 54

Profitability 32
Margins and returns on capital today
Quality Growth 31
Are margins and returns improving?
Cashflow 79
Earnings quality: real cash, not paper profit
Fin. Strength 75
Balance sheet, leverage, solvency risk
Investment 69
Disciplined investing over empire-building
Low Volatility 100
Calm price path (market factor)
Momentum 42
Price trend over the last 3–12 months (market factor)
52W Momentum 24
Distance to the 52-week high (market factor)
Net Issuance 81
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

SM ENTERTAINMENT JAPAN Co.,Ltd. engages in the CS broadcasting, management, mobile, fan club, merchandising, events and concerts, music, and rights businesses in Japan. It operates through Entertainment Business and Rights & Media Business segments.

Full company description

SM ENTERTAINMENT JAPAN Co.,Ltd. engages in the CS broadcasting, management, mobile, fan club, merchandising, events and concerts, music, and rights businesses in Japan. It operates through Entertainment Business and Rights & Media Business segments. The company operates KNTV, a Korean entertainment channel that broadcasts terrestrial dramas, news programs, K-pop, and variety shows; plans and produces original programs; broadcasts music live performances and online fan meeting events; manages the activities of artists in Japan; plans and operates official mobile site of the carriers; plans and organizes activities, including music and appearances at events in the media and in commercials; operates and plans artists fan club sites; designs, creates, and sells event goods that are sold at concerts, fan meetings, and other events; and sells goods on commission. It also engages in product planning and sale of goods related to the artists; and SMTOWN FC GOODS ONLINE STORE that sells official artist goods. In addition, the company acquires broadcasting rights, video distribution rights, and DVD-related products from content rights holders and distributes various content, including online live shows. It serves broadcasting stations, BS/CS channels, video distribution companies, and content planning and production companies. The company was formerly known as Stream Media Corporation and changed its name to SM ENTERTAINMENT JAPAN Co.,Ltd. in June 2025. SM ENTERTAINMENT JAPAN Co.,Ltd. was incorporated in 1971 and is headquartered in Minato, Japan.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

SM ENTERTAINMENT JAPAN Co reported revenue of $10.2B in FY2025 versus $5.6B in FY2021, a compound +16.0%/yr. Reported net income was $376M in FY2025.

Growth Quality 90/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
$10.2B
Latest YoY
+5.0%
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.
+13.0%
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.
+19.0%
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.
+5.4%
Revenue +16.0%/yr
FY21 $5.6B
FY22 $7.1B
FY23 $8.9B
FY24 $9.7B
FY25 $10.2B
Net income
FY21 −$286M
FY22 −$303M
FY23 $262M
FY24 $788M
FY25 $376M

STEAF screens 55% 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). "SM ENTERTAINMENT JAPAN Co Fair Value". https://www.fairvalue-calculator.com/stock/STEAF

Peer Group

Entertainment · 265 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 59 · Top 25%
Fair Value upside −55% · Below median
Return on equity (TTM) 8% · Above median
Return on assets 2% · Above median
Net margin (TTM) 5% · Above median
Operating margin (TTM) 7% · Above median
Revenue growth 47% · Top 25%
Dividend yield (TTM) 2.6% · Above median

Valuation Multiples vs Entertainment median · lower = cheaper

P/E (TTM) 18.9× · Cheaper than median
P/FCF 0.1× · 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 0 · sector 6
FUTURE 100 · sector 10
PAST 31 · sector 0
HEALTH 0 · sector 97
DIVIDEND 52 · sector 44

VALUE 0: the price sits above our fair-value range.

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 Entertainment stocks, each showing price versus our Fair Value estimate (as of Jul 21, 2026).

Stock Price Fair Value vs Fair Value
Netflix, Inc ZNFL C$6.77 C$2.96 -56%
The Walt Disney Company DIS $96.30 $89.55 -7%
Warner Bros. Discovery, Inc WBD $26.87 $9.13 -66%
Live Nation Entertainment, Inc LYV $178.44 $46.89 -74%
Universal Music Group UMG €18.91 €14.78 -22%
TKO Group TKO $184.40 $22.16 -88%
Empresas Cablevisión, S.A. CABLECPO 55.00 MXN 60.49 MXN +10%
Beijing Enlight Media Co 300251 ¥11.77 ¥10.97 -7%
PT MNC Digital Entertainment Tbk, MSIN 456.00 IDR 221.09 IDR -52%
Prime Focus Limited PFOCUS ₹298.25 ₹63.45 -79%

Compare SM ENTERTAINMENT JAPAN Co 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

Frequently asked questions

Is SM ENTERTAINMENT JAPAN Co (STEAF) overvalued or undervalued?
As of Jul 21, 2026, our model estimates a fair value of $0.3400 versus a price of $0.7568, about −55% (overvalued).
What is the fair value of STEAF?
Our model-based fair value for SM ENTERTAINMENT JAPAN Co is $0.3400 (as of Jul 21, 2026), built from audited fundamentals. The current price is $0.7568.
What is the quality score of STEAF?
SM ENTERTAINMENT JAPAN Co has a Quality Score of 59/100. 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 SM ENTERTAINMENT JAPAN Co (STEAF)?
SM ENTERTAINMENT JAPAN Co reported trailing-twelve-month revenue of about $11.2B (latest available figure, as of Jul 21, 2026).
What is the net profit margin of STEAF?
The net profit margin of SM ENTERTAINMENT JAPAN Co is about 5.3%, meaning it keeps roughly 5.3% of revenue as net income. Based on the latest reported figures.
Does SM ENTERTAINMENT JAPAN Co pay a dividend?
SM ENTERTAINMENT JAPAN Co currently shows a dividend yield of about 2.58% relative to its recent price (as of Jul 21, 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 SM ENTERTAINMENT JAPAN 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.