SM Culture & Contents Co Ltd
KOSDAQ:048550
Intrinsic Value
The intrinsic value of one SM Culture & Contents Co Ltd stock under the Base Case scenario is 1 175.82 KRW. Compared to the current market price of 1 405 KRW, SM Culture & Contents Co Ltd is Overvalued by 16%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
SM Culture & Contents Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
SM Culture & Contents Co Ltd
Balance Sheet Decomposition
SM Culture & Contents Co Ltd
Current Assets | 164B |
Cash & Short-Term Investments | 102.2B |
Receivables | 57.8B |
Other Current Assets | 4.1B |
Non-Current Assets | 36.4B |
Long-Term Investments | 3.9B |
PP&E | 11.6B |
Intangibles | 10.1B |
Other Non-Current Assets | 10.7B |
Free Cash Flow Analysis
SM Culture & Contents Co Ltd
KRW | |
Free Cash Flow | KRW |
Earnings Waterfall
SM Culture & Contents Co Ltd
Revenue
|
103.7B
KRW
|
Cost of Revenue
|
-61B
KRW
|
Gross Profit
|
42.6B
KRW
|
Operating Expenses
|
-61.7B
KRW
|
Operating Income
|
-19B
KRW
|
Other Expenses
|
3.2B
KRW
|
Net Income
|
-15.8B
KRW
|
Profitability Score
Profitability Due Diligence
SM Culture & Contents Co Ltd's profitability score is 26/100. The higher the profitability score, the more profitable the company is.
Score
SM Culture & Contents Co Ltd's profitability score is 26/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
SM Culture & Contents Co Ltd's solvency score is 44/100. The higher the solvency score, the more solvent the company is.
Score
SM Culture & Contents Co Ltd's solvency score is 44/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
SM Culture & Contents Co Ltd
Dividends
Current shareholder yield for SM Culture & Contents Co 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 SM Culture & Contents Co Ltd stock under the Base Case scenario is 1 175.82 KRW.
Compared to the current market price of 1 405 KRW, SM Culture & Contents Co Ltd is Overvalued by 16%.