Global Tax Free Co Ltd
KOSDAQ:204620
Intrinsic Value
The intrinsic value of one Global Tax Free Co Ltd stock under the Base Case scenario is 9 483.76 KRW. Compared to the current market price of 5 710 KRW, Global Tax Free Co Ltd is Undervalued by 40%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Global Tax Free Co Ltd
Loading...
Fundamental Analysis
Revenue & Expenses Breakdown
Global Tax Free Co Ltd
Balance Sheet Decomposition
Global Tax Free Co Ltd
| Current Assets | 163.1B |
| Cash & Short-Term Investments | 112.8B |
| Receivables | 46.1B |
| Other Current Assets | 4.2B |
| Non-Current Assets | 27.2B |
| Long-Term Investments | 10.4B |
| PP&E | 5.1B |
| Intangibles | 8.4B |
| Other Non-Current Assets | 3.4B |
Free Cash Flow Analysis
Global Tax Free Co Ltd
| KRW | |
| Free Cash Flow | KRW |
Earnings Waterfall
Global Tax Free Co Ltd
|
Revenue
|
150.2B
KRW
|
|
Cost of Revenue
|
-774.1m
KRW
|
|
Gross Profit
|
149.4B
KRW
|
|
Operating Expenses
|
-123.8B
KRW
|
|
Operating Income
|
25.6B
KRW
|
|
Other Expenses
|
-5.9B
KRW
|
|
Net Income
|
19.7B
KRW
|
Profitability Score
Profitability Due Diligence
Global Tax Free Co Ltd's profitability score is 60/100. The higher the profitability score, the more profitable the company is.
Score
Global Tax Free Co Ltd's profitability score is 60/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Global Tax Free Co Ltd's solvency score is 97/100. The higher the solvency score, the more solvent the company is.
Score
Global Tax Free Co Ltd's solvency score is 97/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Global Tax Free Co Ltd
According to Wall Street analysts, the average 1-year price target for Global Tax Free Co Ltd is 6 426 KRW with a low forecast of 6 161 KRW and a high forecast of 6 825 KRW.
Dividends
Current shareholder yield for Global Tax Free 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 Global Tax Free Co Ltd stock under the Base Case scenario is 9 483.76 KRW.
Compared to the current market price of 5 710 KRW, Global Tax Free Co Ltd is Undervalued by 40%.