BHI Co Ltd
KOSDAQ:083650
Intrinsic Value
The intrinsic value of one BHI Co Ltd stock under the Base Case scenario is 37 802.22 KRW. Compared to the current market price of 28 500 KRW, BHI Co Ltd is Undervalued by 25%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
BHI Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
BHI Co Ltd
Balance Sheet Decomposition
BHI Co Ltd
Current Assets | 247.3B |
Cash & Short-Term Investments | 17.8B |
Receivables | 189.9B |
Other Current Assets | 39.5B |
Non-Current Assets | 277.5B |
Long-Term Investments | 23.4B |
PP&E | 222.3B |
Intangibles | 16.5B |
Other Non-Current Assets | 15.2B |
Free Cash Flow Analysis
BHI Co Ltd
KRW | |
Free Cash Flow | KRW |
Earnings Waterfall
BHI Co Ltd
Revenue
|
404.7B
KRW
|
Cost of Revenue
|
-345.6B
KRW
|
Gross Profit
|
59.1B
KRW
|
Operating Expenses
|
-37.2B
KRW
|
Operating Income
|
21.9B
KRW
|
Other Expenses
|
-2.3B
KRW
|
Net Income
|
19.6B
KRW
|
Profitability Score
Profitability Due Diligence
BHI Co Ltd's profitability score is 41/100. The higher the profitability score, the more profitable the company is.
Score
BHI Co Ltd's profitability score is 41/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
BHI Co Ltd's solvency score is 29/100. The higher the solvency score, the more solvent the company is.
Score
BHI Co Ltd's solvency score is 29/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
BHI Co Ltd
According to Wall Street analysts, the average 1-year price target for BHI Co Ltd is 28 560 KRW with a low forecast of 28 280 KRW and a high forecast of 29 400 KRW.
Dividends
Current shareholder yield for BHI 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 BHI Co Ltd stock under the Base Case scenario is 37 802.22 KRW.
Compared to the current market price of 28 500 KRW, BHI Co Ltd is Undervalued by 25%.