Nextin Inc
KOSDAQ:348210
Intrinsic Value
The intrinsic value of one Nextin Inc stock under the Base Case scenario is 94 255.74 KRW. Compared to the current market price of 54 500 KRW, Nextin Inc is Undervalued by 42%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Nextin Inc
Fundamental Analysis

Revenue & Expenses Breakdown
Nextin Inc
Balance Sheet Decomposition
Nextin Inc
Current Assets | 110.6B |
Cash & Short-Term Investments | 36.8B |
Receivables | 16B |
Other Current Assets | 57.9B |
Non-Current Assets | 79.2B |
Long-Term Investments | 36.3B |
PP&E | 35.7B |
Intangibles | 1.8B |
Other Non-Current Assets | 5.4B |
Free Cash Flow Analysis
Nextin Inc
KRW | |
Free Cash Flow | KRW |
Earnings Waterfall
Nextin Inc
Revenue
|
113.7B
KRW
|
Cost of Revenue
|
-34.2B
KRW
|
Gross Profit
|
79.5B
KRW
|
Operating Expenses
|
-32.5B
KRW
|
Operating Income
|
47B
KRW
|
Other Expenses
|
-8.5B
KRW
|
Net Income
|
38.4B
KRW
|
Profitability Score
Profitability Due Diligence
Nextin Inc's profitability score is 77/100. The higher the profitability score, the more profitable the company is.
Score
Nextin Inc's profitability score is 77/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Nextin Inc's solvency score is 98/100. The higher the solvency score, the more solvent the company is.
Score
Nextin Inc's solvency score is 98/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Nextin Inc
According to Wall Street analysts, the average 1-year price target for Nextin Inc is 82 390.5 KRW with a low forecast of 77 770 KRW and a high forecast of 87 150 KRW.
Dividends
Current shareholder yield for Nextin 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 Nextin Inc stock under the Base Case scenario is 94 255.74 KRW.
Compared to the current market price of 54 500 KRW, Nextin Inc is Undervalued by 42%.