EN DE

Showbox Corp (086980) Fair Value & Analysis

Consumer Cyclical · KR · Market cap 130B KRW (≈ $91.3M) · ISIN KR7086980000

What is Showbox Corp really worth?

SC Showbox Corp 086980 · KQ
Price1,950 KRW
Fair Value3,511 KRW
Upside+80.1%
Quality46/100

Below-average quality, trading 44% below our fair value of 3,511 KRW.

Watch Showbox Corp for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free

Risks

!Mixed Growth (revenue 5y +6.0 %/yr)
!Loss-making · -4.8% net margin
!Low debt · negative free cash flow
!Mixed vs. peers (4/9)
!Narrow moat 27/100
!Evidence only low, so the estimate is less certain
Evidence: Low Range 2,646 KRW – 4,376 KRW

Fair value as of: Aug 13, 2026

From 3 valuation models · updated 22 days ago

Share price −0.7% over the past month.

What runs behind every stock

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

What matters now

  • The price is below even our cautious bear case (2,646 KRW). The market is more pessimistic than our downside scenario.
  • The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.
  • Solid quality (46/100) at a price below fair value, the discount is the argument here, not the business quality.

Price vs Fair Value (5 years)

7,224 KRW 1,786 KRW Fair Value 3,511 KRW Apr 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range 1,786 KRW – 7,224 KRW · fair‑value band 2,646 KRW – 4,376 KRW · the 1,950 KRW price screens below the 3,511 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 2 fiscal years are left out: there the valuation rested on only a fraction of the usual models. Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

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

Analysis

Showbox Corp (086980) currently trades at 1,950 KRW, while our model-based Fair Value estimate is 3,511 KRW, implying the stock looks roughly 44.5% undervalued today. The Quality Score stands at 46/100 (below-average quality), in the Consumer Cyclical sector. Bull case: the Multiples group reads highest at a median of 3,511 KRW per share, and 2 of the 3 models we run sit above the 1,950 KRW price. Bear case: the Asset-Based group reads lowest at 1,154 KRW, and 1 of the 3 models stay below the price. Evidence for this calculation is low.

Over the trailing twelve months, Showbox Corp generated revenue of 61.5B KRW at a net margin of −4.8%. Revenue grew 14.6% year over year. Fundamentals as of Aug 13, 2026

Our scenario range runs from 2,646 KRW (bear case) to 4,376 KRW (bull case); at 1,950 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 44% below its 52-week high, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at 2% fair-value upside, at 80%, 086980 screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced 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. Every input is real reported data, nothing guessed.

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
Owner Earnings best evidence 2,321 KRW 3,213 KRW 4,864 KRW 76
EV/EBITDA 2,646 KRW 3,511 KRW 4,376 KRW 67
NCAV (Graham) 860.98 KRW 1,154 KRW 1,722 KRW 54
All 3 models by family
DCF Models
Owner Earnings best evidence 2,321 KRW 3,213 KRW 4,864 KRW 76
Multiples
EV/EBITDA 2,646 KRW 3,511 KRW 4,376 KRW 67
Asset-Based
NCAV (Graham) 860.98 KRW 1,154 KRW 1,722 KRW 54

Widest divergence: Multiples (3,511 KRW) versus Asset-Based (1,154 KRW). Highest evidence: Owner Earnings (76).

Notify me when 086980 reaches fair value

Put 086980 on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/S ratio 2.63 TTM
Dividend yield 5.8%
Net margin −24.0% FY2025
Return on equity 479% TTM
Return on assets (EBIT) −3.6% avg 5y
Operating margin −7.9% TTM
More key figures
Growth
Revenue (TTM) 61.5B KRW TTM
Revenue growth (YoY) +14.6% 3y avg +3.4%
EPS growth (YoY) +39.7%
Balance sheet & cash flow
Free cash flow −19.3B KRW FY2025

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 46/100

Of which business quality 45 · Market factors (momentum, volatility) 13

Profitability 6
Margins and returns on capital today
Quality Growth 0
Are margins and returns improving?
Cashflow 17
Earnings quality: real cash, not paper profit
Fin. Strength 89
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 32
Calm price path (market factor)
Momentum 6
Price trend over the last 3–12 months (market factor)
52W Momentum 3
Distance to the 52-week high (market factor)
Net Issuance 82
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.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

Showbox Corp. operates as a finance and distribution company in film industry in South Korea, China, Southeast Asia, and the United States. It also produces web comics and TV series. The company was formerly known as Mediaplex, Inc. and changed its name to Showbox Corp. in June 2015. Showbox Corp. was founded in 1999 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

Showbox Corp reported revenue of 62.7B KRW in FY2025 versus 50.9B KRW in FY2021, a compound +5.4%/yr. Reported net income was −15.0B KRW in FY2025.

Growth Quality 30/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
62.7B KRW
Latest YoY
−32.6%
Avg. revenue 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.
+3.4%
Avg. revenue 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.
+6.0%
Avg. revenue growth/yr (19Y) 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.
−5.7%
Value creation/yr We only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
Revenue +5.4%/yr
FY21 50.9B KRW
FY22 56.7B KRW
FY23 40.2B KRW
FY24 93.1B KRW
FY25 62.7B KRW
Net income
FY21 2.2B KRW
FY22 −2.1B KRW
FY23 −30.3B KRW
FY24 27.4B KRW
FY25 −15.0B KRW

Watch 086980: get an alert when its fair value changes →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
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). "Showbox Corp Fair Value". https://www.fairvalue-calculator.com/stock/086980

Peer Group

Media & Publishing · 15 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 46 · Bottom 25%
Fair Value upside +80% · Top 25%
Return on equity (TTM) 479% · Top 25%
Return on assets −2% · Bottom 25%
Net margin (TTM) −5% · Bottom 25%
Operating margin (TTM) −8% · Bottom 25%
Revenue growth 15% · Above median
Dividend yield (TTM) 5.8% · Above median
Debt / equity 0.23× · Higher than 75% of peers

Strength profile in five axes (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
VALUE100 · sector 30
FUTURE73 · sector 0
PAST100 · sector 40
HEALTH89 · sector 100
DIVIDEND100 · sector 96

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 Media & Publishing stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
GTNA GTNA $5.94 $5.83 −2%
GMA7 GMA7 4.40 PHP 8.36 PHP +90%
SM Culture & Contents Co 048550 1,091 KRW 1,113 KRW +2%
ABS ABS 3.71 PHP 3.21 PHP −13%
DIGITAL CHOSUN Inc 033130 1,942 KRW 2,439 KRW +26%
SM Life Design Group 063440 1,130 KRW 2,065 KRW +83%
533217 533217 ₹90.30 ₹237.72 +163%
PLI PLI 6.58 PLN 1.85 PLN −72%
eMnet Inc 123570 1,658 KRW 1,491 KRW −10%
Samhwa Networks Co 046390 2,040 KRW 243.39 KRW −88%

Compare Showbox Corp 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

Try a ready-made strategy

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 Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is Showbox Corp (086980) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of 3,511 KRW versus a price of 1,950 KRW, about +80% upside (undervalued).
What is the fair value of 086980?
Our model-based fair value for Showbox Corp is 3,511 KRW (as of Aug 13, 2026), built from audited fundamentals. The current price: 1,950 KRW.
What is the quality score of 086980?
Showbox Corp has a Quality Score of 46/100. 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 Showbox Corp (086980)?
Showbox Corp reported trailing-twelve-month revenue of about 61.5B KRW (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 086980?
The net profit margin of Showbox Corp is about −4.8%, meaning it is currently running at a net loss. Based on the latest reported figures.
Does Showbox Corp pay a dividend?
Showbox Corp currently shows a dividend yield of about 5.79% relative to its recent price (as of Aug 13, 2026).
Free · no account needed

Watch Showbox Corp in the live analysis

One click puts Showbox Corp on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.