Kona I Co Ltd
KOSDAQ:052400
Intrinsic Value
The intrinsic value of one Kona I Co Ltd stock under the Base Case scenario is 98 964.5 KRW. Compared to the current market price of 45 450 KRW, Kona I Co Ltd is Undervalued by 54%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Kona I Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Kona I Co Ltd
Balance Sheet Decomposition
Kona I Co Ltd
Current Assets | 277.2B |
Cash & Short-Term Investments | 164.4B |
Receivables | 65.9B |
Other Current Assets | 47B |
Non-Current Assets | 135.9B |
Long-Term Investments | 29.6B |
PP&E | 73B |
Intangibles | 19B |
Other Non-Current Assets | 14.3B |
Free Cash Flow Analysis
Kona I Co Ltd
KRW | |
Free Cash Flow | KRW |
Earnings Waterfall
Kona I Co Ltd
Revenue
|
240.3B
KRW
|
Cost of Revenue
|
-135.9B
KRW
|
Gross Profit
|
104.4B
KRW
|
Operating Expenses
|
-62B
KRW
|
Operating Income
|
42.4B
KRW
|
Other Expenses
|
-8.4B
KRW
|
Net Income
|
34B
KRW
|
Profitability Score
Profitability Due Diligence
Kona I Co Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Score
Kona I Co Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Kona I Co Ltd's solvency score is 76/100. The higher the solvency score, the more solvent the company is.
Score
Kona I Co Ltd's solvency score is 76/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Kona I Co Ltd
Dividends
Current shareholder yield for Kona I 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 Kona I Co Ltd stock under the Base Case scenario is 98 964.5 KRW.
Compared to the current market price of 45 450 KRW, Kona I Co Ltd is Undervalued by 54%.