Hugel Inc
KOSDAQ:145020
Intrinsic Value
The intrinsic value of one Hugel Inc stock under the Base Case scenario is 317 717.51 KRW. Compared to the current market price of 359 000 KRW, Hugel Inc is Overvalued by 11%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Hugel Inc
Fundamental Analysis

Revenue & Expenses Breakdown
Hugel Inc
Balance Sheet Decomposition
Hugel Inc
Current Assets | 522.9B |
Cash & Short-Term Investments | 421.4B |
Receivables | 53B |
Other Current Assets | 48.5B |
Non-Current Assets | 416.5B |
Long-Term Investments | 23.4B |
PP&E | 151B |
Intangibles | 195.9B |
Other Non-Current Assets | 46.2B |
Free Cash Flow Analysis
Hugel Inc
KRW | |
Free Cash Flow | KRW |
Earnings Waterfall
Hugel Inc
Revenue
|
373B
KRW
|
Cost of Revenue
|
-85.9B
KRW
|
Gross Profit
|
287.2B
KRW
|
Operating Expenses
|
-120.9B
KRW
|
Operating Income
|
166.2B
KRW
|
Other Expenses
|
-30.4B
KRW
|
Net Income
|
135.8B
KRW
|
Profitability Score
Profitability Due Diligence
Hugel Inc's profitability score is 71/100. The higher the profitability score, the more profitable the company is.
Score
Hugel Inc's profitability score is 71/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Hugel Inc's solvency score is 99/100. The higher the solvency score, the more solvent the company is.
Score
Hugel Inc's solvency score is 99/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Hugel Inc
According to Wall Street analysts, the average 1-year price target for Hugel Inc is 420 325 KRW with a low forecast of 333 300 KRW and a high forecast of 504 000 KRW.
Dividends
Current shareholder yield for Hugel Inc 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 Hugel Inc stock under the Base Case scenario is 317 717.51 KRW.
Compared to the current market price of 359 000 KRW, Hugel Inc is Overvalued by 11%.