HLB Inc
KOSDAQ:028300
Intrinsic Value
The intrinsic value of one HLB Inc stock under the Base Case scenario is 717.74 KRW. Compared to the current market price of 57 800 KRW, HLB Inc is Overvalued by 99%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
HLB Inc
Fundamental Analysis

Revenue & Expenses Breakdown
HLB Inc
Balance Sheet Decomposition
HLB Inc
Current Assets | 172.3B |
Cash & Short-Term Investments | 138.3B |
Receivables | 15.1B |
Other Current Assets | 18.9B |
Non-Current Assets | 715.1B |
Long-Term Investments | 316.8B |
PP&E | 83.8B |
Intangibles | 312.4B |
Other Non-Current Assets | 2.1B |
Free Cash Flow Analysis
HLB Inc
KRW | |
Free Cash Flow | KRW |
Earnings Waterfall
HLB Inc
Revenue
|
68.1B
KRW
|
Cost of Revenue
|
-56.1B
KRW
|
Gross Profit
|
12.1B
KRW
|
Operating Expenses
|
-130.6B
KRW
|
Operating Income
|
-118.5B
KRW
|
Other Expenses
|
26.5B
KRW
|
Net Income
|
-92B
KRW
|
Profitability Score
Profitability Due Diligence
HLB Inc's profitability score is 24/100. The higher the profitability score, the more profitable the company is.
Score
HLB Inc's profitability score is 24/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
HLB Inc's solvency score is 61/100. The higher the solvency score, the more solvent the company is.
Score
HLB Inc's solvency score is 61/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
HLB Inc
Dividends
Current shareholder yield for HLB 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 HLB Inc stock under the Base Case scenario is 717.74 KRW.
Compared to the current market price of 57 800 KRW, HLB Inc is Overvalued by 99%.