Kodi Co Ltd
KOSDAQ:080530
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Intrinsic Value
The intrinsic value of Kodi Co Ltd (080530) under the Base Case is 125.86 KRW per share. Compared with the current market price of 2 045 KRW, the stock appears Overvalued by 94% .
The intrinsic value is calculated using the DCF method. The model mostly extends the recent record: revenue grows about 4% a year over the next five years, against 5% over the last five, and net margin stays near last year's 6.9%. If revenue grew at its five-year pace of 5%, the estimate would be about ₩193.
Do our valuations actually work? See backtest results .
Cheap or expensive for this stock?
This block shows whether today’s valuation is cheap or expensive compared with the stock’s own history, and what happened after similar valuations in the past.
We compare the gap between the stock’s price and our estimated value over time.
- Undervalued can still be historically expensive. The stock may trade below our estimated value, but usually offer an even bigger discount.
- Overvalued can still be historically cheap. The stock may trade above our estimated value, but usually carry an even higher premium.
Market expectations can differ from our model, which may not fully capture everything affecting the price. That is why some stocks regularly trade above our estimated value and others below it.
The scale and chart show how today’s valuation compares with the past. The cards summarize past returns and waiting times until the stock stopped being cheap or expensive. This can happen because the price changed, our estimated value changed, or both.
Only completed periods are included. These are past results, not forecasts. The usual historical range does not necessarily mean fair value.
Fundamental Analysis
What Kodi Does
Kodi Co Ltd is a Korean company tied to the beauty and personal-care supply chain. It makes and sells cosmetics and related products, and it often works behind the scenes rather than building a big consumer brand of its own. That means its business is about turning formulas, packaging, and production know-how into finished goods for other companies to sell.
- Headquarters
- Korea KR
- IPO date
- Jan 5, 2010
Revenue & Expenses Breakdown
Kodi Co Ltd
Earnings Waterfall
Kodi Co Ltd
What is the Intrinsic Value of one Kodi Co Ltd stock?
The intrinsic value for Kodi Co Ltd (080530) under the Base Case is 125.86 KRW.
Is Kodi Co Ltd stock undervalued or overvalued?
Compared with the current market price of 2 045 KRW, the stock appears Overvalued by 94% .