Polaris Office Corp
KOSDAQ:041020
Intrinsic Value
The intrinsic value of one Polaris Office Corp stock under the Base Case scenario is 18 107.95 KRW. Compared to the current market price of 6 540 KRW, Polaris Office Corp is Undervalued by 64%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Polaris Office Corp
Loading...
Fundamental Analysis

Revenue & Expenses Breakdown
Polaris Office Corp
Balance Sheet Decomposition
Polaris Office Corp
Current Assets | 293.4B |
Cash & Short-Term Investments | 165.4B |
Receivables | 65.3B |
Other Current Assets | 62.6B |
Non-Current Assets | 226.4B |
Long-Term Investments | 31.7B |
PP&E | 129.3B |
Intangibles | 52.6B |
Other Non-Current Assets | 12.8B |
Free Cash Flow Analysis
Polaris Office Corp
KRW | |
Free Cash Flow | KRW |
Earnings Waterfall
Polaris Office Corp
Revenue
|
304.1B
KRW
|
Cost of Revenue
|
-228.1B
KRW
|
Gross Profit
|
76B
KRW
|
Operating Expenses
|
-71B
KRW
|
Operating Income
|
5B
KRW
|
Other Expenses
|
1.3B
KRW
|
Net Income
|
6.3B
KRW
|
Profitability Score
Profitability Due Diligence
Polaris Office Corp's profitability score is 45/100. The higher the profitability score, the more profitable the company is.
Score
Polaris Office Corp's profitability score is 45/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Polaris Office Corp's solvency score is 61/100. The higher the solvency score, the more solvent the company is.
Score
Polaris Office Corp's solvency score is 61/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Polaris Office Corp
Dividends
Current shareholder yield for Polaris Office Corp 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 Polaris Office Corp stock under the Base Case scenario is 18 107.95 KRW.
Compared to the current market price of 6 540 KRW, Polaris Office Corp is Undervalued by 64%.