4By4 Inc
KOSDAQ:389140
Intrinsic Value
The intrinsic value of one 4By4 Inc stock under the Base Case scenario is 3 793.14 KRW. Compared to the current market price of 26 900 KRW, 4By4 Inc is Overvalued by 86%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
4By4 Inc
Fundamental Analysis

Revenue & Expenses Breakdown
4By4 Inc
Balance Sheet Decomposition
4By4 Inc
Current Assets | 15.5B |
Cash & Short-Term Investments | 8.8B |
Receivables | 3B |
Other Current Assets | 3.6B |
Non-Current Assets | 43.5B |
Long-Term Investments | 1.5B |
PP&E | 22.7B |
Intangibles | 16.4B |
Other Non-Current Assets | 2.9B |
Free Cash Flow Analysis
4By4 Inc
KRW | |
Free Cash Flow | KRW |
Earnings Waterfall
4By4 Inc
Revenue
|
33.3B
KRW
|
Cost of Revenue
|
-29B
KRW
|
Gross Profit
|
4.3B
KRW
|
Operating Expenses
|
-18.2B
KRW
|
Operating Income
|
-13.9B
KRW
|
Other Expenses
|
2.4B
KRW
|
Net Income
|
-11.5B
KRW
|
Profitability Score
Profitability Due Diligence
4By4 Inc's profitability score is 20/100. The higher the profitability score, the more profitable the company is.
Score
4By4 Inc's profitability score is 20/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
4By4 Inc's solvency score is 34/100. The higher the solvency score, the more solvent the company is.
Score
4By4 Inc's solvency score is 34/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
4By4 Inc
Dividends
Current shareholder yield for 4By4 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 4By4 Inc stock under the Base Case scenario is 3 793.14 KRW.
Compared to the current market price of 26 900 KRW, 4By4 Inc is Overvalued by 86%.