E-Tron Co Ltd
KOSDAQ:096040
Intrinsic Value
The intrinsic value of one E-Tron Co Ltd stock under the Base Case scenario is 53.92 KRW. Compared to the current market price of 271 KRW, E-Tron Co Ltd is Overvalued by 80%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
E-Tron Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
E-Tron Co Ltd
Balance Sheet Decomposition
E-Tron Co Ltd
Current Assets | 31.4B |
Cash & Short-Term Investments | 21.3B |
Receivables | 4.4B |
Other Current Assets | 5.8B |
Non-Current Assets | 74.4B |
Long-Term Investments | 73.4B |
PP&E | 3.2m |
Intangibles | 28.2m |
Other Non-Current Assets | 992m |
Free Cash Flow Analysis
E-Tron Co Ltd
KRW | |
Free Cash Flow | KRW |
Earnings Waterfall
E-Tron Co Ltd
Revenue
|
20.7B
KRW
|
Cost of Revenue
|
-15.8B
KRW
|
Gross Profit
|
4.9B
KRW
|
Operating Expenses
|
-7.6B
KRW
|
Operating Income
|
-2.7B
KRW
|
Other Expenses
|
11.7B
KRW
|
Net Income
|
9B
KRW
|
Profitability Score
Profitability Due Diligence
E-Tron Co Ltd's profitability score is 25/100. The higher the profitability score, the more profitable the company is.
Score
E-Tron Co Ltd's profitability score is 25/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
E-Tron Co Ltd's solvency score is 75/100. The higher the solvency score, the more solvent the company is.
Score
E-Tron Co Ltd's solvency score is 75/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
E-Tron Co Ltd
Dividends
Current shareholder yield for E-Tron 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 E-Tron Co Ltd stock under the Base Case scenario is 53.92 KRW.
Compared to the current market price of 271 KRW, E-Tron Co Ltd is Overvalued by 80%.