Cafe24 Corp
KOSDAQ:042000
Intrinsic Value
The intrinsic value of one Cafe24 Corp stock under the Base Case scenario is 30 404.7 KRW. Compared to the current market price of 54 500 KRW, Cafe24 Corp is Overvalued by 44%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Cafe24 Corp
Fundamental Analysis

Revenue & Expenses Breakdown
Cafe24 Corp
Balance Sheet Decomposition
Cafe24 Corp
Current Assets | 204.9B |
Cash & Short-Term Investments | 141.5B |
Receivables | 58.9B |
Other Current Assets | 4.5B |
Non-Current Assets | 146.3B |
Long-Term Investments | 63.2B |
PP&E | 43.9B |
Intangibles | 4.6B |
Other Non-Current Assets | 34.7B |
Free Cash Flow Analysis
Cafe24 Corp
KRW | |
Free Cash Flow | KRW |
Earnings Waterfall
Cafe24 Corp
Revenue
|
306.9B
KRW
|
Cost of Revenue
|
-22B
KRW
|
Gross Profit
|
284.8B
KRW
|
Operating Expenses
|
-249.1B
KRW
|
Operating Income
|
35.7B
KRW
|
Other Expenses
|
-6.1B
KRW
|
Net Income
|
29.7B
KRW
|
Profitability Score
Profitability Due Diligence
Cafe24 Corp's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
Score
Cafe24 Corp's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Cafe24 Corp's solvency score is 91/100. The higher the solvency score, the more solvent the company is.
Score
Cafe24 Corp's solvency score is 91/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Cafe24 Corp
According to Wall Street analysts, the average 1-year price target for Cafe24 Corp is 81 600 KRW with a low forecast of 80 800 KRW and a high forecast of 84 000 KRW.
Dividends
Current shareholder yield for Cafe24 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 Cafe24 Corp stock under the Base Case scenario is 30 404.7 KRW.
Compared to the current market price of 54 500 KRW, Cafe24 Corp is Overvalued by 44%.