Ask Warren

Ubiquoss Holdings

078070 · KOSDAQ · ₩078070 · 유비쿼스홀딩스

₩8,090▲ ₩250 (3.19%)End-of-day · Oct 28, 2026 · End-of-day prices.
Trade
Alert me
SellBuy

Valuation model · Sum of the parts (net asset value)

This is a holding company, so we value what it owns: its stakes in listed companies at market value, less a holding company discount.

Fair value per share

₩1,746

vs the current price (₩8,090)

Assets before discount
₩50B
Equity value
₩30B

Model estimate based on the assumptions shown. Not a price target and not a buy or sell signal. This is not financial advice.

Bear / Base / Bull

Bear
₩1,164
−85.6%
Base
₩1,746
−78.4%
Bull
₩2,444
−69.8%

Bear: listed stakes 20% lower and a discount 10 points wider. Bull: the opposite.

Assumptions

Sign in to change the assumptions and see the results update. Sign in

Business

  • 0%

    Moves the market value of the listed companies it owns up or down.

    Default: 0, today's market values.

  • ₩0B

    Anything else it owns, minus its own debt, in ₩ billions.

    Default: 0. Unlisted holdings and the company's own cash and debt aren't included unless you add them.

Discount rate

  • 40%

    How far below the value of its holdings the company is valued.

    Default: a typical discount for Korean holding companies.

Starting point

Shares
17,058,843
Share price
₩8,090
Market cap
₩138B

Listed stakes

CompanyStakeMarket value
Ubiquoss32.9%₩50B

Sensitivity

Fair value per share as two inputs change; the middle is the current case.

Listed stakes ↓ · Discount →20.0%30.0%40.0%50.0%60.0%
−20.0%₩1,862₩1,629₩1,397₩1,164₩931
−10.0%₩2,095₩1,833₩1,571₩1,309₩1,047
0.0%₩2,328₩2,037₩1,746₩1,455₩1,164
+10.0%₩2,560₩2,240₩1,920₩1,600₩1,280
+20.0%₩2,793₩2,444₩2,095₩1,746₩1,397

Now (TTM)

Market cap
₩138B
Enterprise value
₩29B
P/E
4.2×
P/B
0.5×
P/S
0.9×
EV/EBITDA
0.8×
Dividend yield
0.0%

Over time (at each year end)

20252024202320222021
Price₩10,800₩10,090₩12,810₩16,450₩16,350
Market cap₩184B₩172B₩219B₩281B₩279B
P/E9.0×19.3×15.6×19.2×13.9×
P/B0.7×0.7×0.9×1.2×1.2×
P/S1.2×1.4×1.3×1.9×1.8×
EV/EBITDA1.2×0.5×4.7×6.2×6.5×
Dividend yield0.0%0.0%———

Versus similar companies

CompanyP/EP/BP/SEV/EBITDADividend yield
Ubiquoss Holdings4.2×0.5×0.9×0.8×0.0%
SK Square3.7×2.2×98.7×3.6×0.0%
KB Financial Group8.7×0.9×—9.5×2.8%
Shinhan Financial Group7.7×0.7×—10.1×2.9%
SK4.9×1.1×0.3×—1.5%
Hana Financial Group7.6×0.7×—9.9×3.6%
Woori Financial Group6.9×0.6×—8.3×4.5%
Similar companies (median)7.3×0.8×49.5×9.5×2.9%

Calculated from end-of-day prices and filed financial statements. Not a recommendation. This is not financial advice.

Also known as: Ubiquoss Holdings / 유비쿼스홀딩스 / 078070 / KRX:078070

Source: KRX statistical information