Coupang Inc
F:788
Intrinsic Value
The intrinsic value of one
Coupang Inc
stock under the Base Case scenario is
20.17
EUR.
Compared to the current market price of 25.09 EUR,
Coupang Inc
is
Overvalued by 20%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.
Let our AI break down the key assumptions behind the intrinsic value calculation for Coupang Inc.
Fundamental Analysis
Coupang’s concentrated reliance on the South Korean market exposes it to political, economic, and regulatory uncertainties in a single geography, potentially limiting global growth prospects and leaving the company vulnerable to market saturations or policy shifts.
Coupang’s proprietary logistics infrastructure is a significant competitive moat, enabling same-day or next-day Rocket Delivery, which drives high repeat purchases and customer loyalty relative to other regional e-commerce players.
Revenue & Expenses Breakdown
Coupang Inc
Balance Sheet Decomposition
Coupang Inc
| Current Assets | 10.8B |
| Cash & Short-Term Investments | 7.2B |
| Receivables | 393m |
| Other Current Assets | 3.2B |
| Non-Current Assets | 7.9B |
| PP&E | 6.2B |
| Intangibles | 201m |
| Other Non-Current Assets | 1.4B |
Free Cash Flow Analysis
Coupang Inc
| USD | |
| Free Cash Flow | USD |
Earnings Waterfall
Coupang Inc
|
Revenue
|
33.7B
USD
|
|
Cost of Revenue
|
-23.6B
USD
|
|
Gross Profit
|
10.1B
USD
|
|
Operating Expenses
|
-9.3B
USD
|
|
Operating Income
|
777m
USD
|
|
Other Expenses
|
-387m
USD
|
|
Net Income
|
390m
USD
|
Profitability Score
Profitability Due Diligence
Coupang Inc's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
Score
Coupang Inc's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Coupang Inc's solvency score is 58/100. The higher the solvency score, the more solvent the company is.
Score
Coupang Inc's solvency score is 58/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Coupang Inc
According to Wall Street analysts, the average 1-year price target for
Coupang Inc
is 30.47 EUR
with a low forecast of 23 EUR and a high forecast of 36.05 EUR.
Dividends
Current shareholder yield for
Coupang Inc is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
Coupang Inc
stock under the Base Case scenario is
20.17
EUR.
Compared to the current market price of 25.09 EUR,
Coupang Inc
is
Overvalued by 20%.