Korian SA
F:KO2

Watchlist Manager
Korian SA Logo
Korian SA
F:KO2
Watchlist
Price: 4.5 EUR -0.04% Market Closed
Market Cap: 1.6B EUR

Intrinsic Value

The intrinsic value of one KO2 stock under the Base Case scenario is 21.39 EUR. Compared to the current market price of 4.5 EUR, Korian SA is Undervalued by 79%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

KO2 Intrinsic Value
21.39 EUR
Undervaluation 79%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Korian SA

What is Valuation History?
Compare KO2 to

Fundamental Analysis

Company Overview
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about KO2?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Korian SA
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
Korian SA

Current Assets 1.9B
Cash & Short-Term Investments 751.7m
Receivables 1B
Other Current Assets 138.9m
Non-Current Assets 12.5B
Long-Term Investments 173.2m
PP&E 6.5B
Intangibles 5.5B
Other Non-Current Assets 324.1m
Efficiency

Free Cash Flow Analysis
Korian SA

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Korian SA

Revenue
5.3B EUR
Cost of Revenue
-429.9m EUR
Gross Profit
4.9B EUR
Operating Expenses
-4.6B EUR
Operating Income
254.7m EUR
Other Expenses
-316m EUR
Net Income
-61.4m EUR
Fundamental Scores

KO2 Profitability Score
Profitability Due Diligence

Korian SA's profitability score is 44/100. The higher the profitability score, the more profitable the company is.

Exceptional Gross Margin
Strong 3Y Average Gross Margin
Declining Gross Margin
Declining Net Margin
44/100
Profitability
Score

Korian SA's profitability score is 44/100. The higher the profitability score, the more profitable the company is.

KO2 Solvency Score
Solvency Due Diligence

Korian SA's solvency score is 21/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Average D/E
Short-Term Solvency
Positive Net Debt
21/100
Solvency
Score

Korian SA's solvency score is 21/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

KO2 Price Targets Summary
Korian SA

Wall Street analysts forecast KO2 stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for KO2 is 4.75 EUR with a low forecast of 2.83 EUR and a high forecast of 7.41 EUR.

Lowest
Price Target
2.83 EUR
37% Downside
Average
Price Target
4.75 EUR
6% Upside
Highest
Price Target
7.41 EUR
65% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for KO2 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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one KO2 stock?

The intrinsic value of one KO2 stock under the Base Case scenario is 21.39 EUR.

Is KO2 stock undervalued or overvalued?

Compared to the current market price of 4.5 EUR, Korian SA is Undervalued by 79%.

Back to Top