KCI Ltd
KOSDAQ:036670
Intrinsic Value
The intrinsic value of one KCI Ltd stock under the Base Case scenario is 15 302.53 KRW. Compared to the current market price of 6 820 KRW, KCI Ltd is Undervalued by 55%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
KCI Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
KCI Ltd
Balance Sheet Decomposition
KCI Ltd
Current Assets | 102.3B |
Cash & Short-Term Investments | 50.6B |
Receivables | 19.9B |
Other Current Assets | 31.9B |
Non-Current Assets | 44.3B |
Long-Term Investments | 2.2B |
PP&E | 39.9B |
Intangibles | 2.1B |
Other Non-Current Assets | 214.6m |
Free Cash Flow Analysis
KCI Ltd
KRW | |
Free Cash Flow | KRW |
Earnings Waterfall
KCI Ltd
Revenue
|
110.4B
KRW
|
Cost of Revenue
|
-73.6B
KRW
|
Gross Profit
|
36.8B
KRW
|
Operating Expenses
|
-21B
KRW
|
Operating Income
|
15.8B
KRW
|
Other Expenses
|
-829.1m
KRW
|
Net Income
|
15B
KRW
|
Profitability Score
Profitability Due Diligence
KCI Ltd's profitability score is 57/100. The higher the profitability score, the more profitable the company is.
Score
KCI Ltd's profitability score is 57/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
KCI Ltd's solvency score is 94/100. The higher the solvency score, the more solvent the company is.
Score
KCI Ltd's solvency score is 94/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
KCI Ltd
Dividends
Current shareholder yield for KCI Ltd 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 KCI Ltd stock under the Base Case scenario is 15 302.53 KRW.
Compared to the current market price of 6 820 KRW, KCI Ltd is Undervalued by 55%.