BeautySkin Co Ltd
KOSDAQ:406820
Intrinsic Value
The intrinsic value of one BeautySkin Co Ltd stock under the Base Case scenario is 29 775.29 KRW. Compared to the current market price of 13 630 KRW, BeautySkin Co Ltd is Undervalued by 54%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
BeautySkin Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
BeautySkin Co Ltd
Balance Sheet Decomposition
BeautySkin Co Ltd
BeautySkin Co Ltd
Free Cash Flow Analysis
BeautySkin Co Ltd
KRW | |
Free Cash Flow | KRW |
Earnings Waterfall
BeautySkin Co Ltd
Revenue
|
80.9B
KRW
|
Cost of Revenue
|
-73.7B
KRW
|
Gross Profit
|
7.2B
KRW
|
Operating Expenses
|
-13.3B
KRW
|
Operating Income
|
-6.1B
KRW
|
Other Expenses
|
-2.6B
KRW
|
Net Income
|
-8.6B
KRW
|
Profitability Score
Profitability Due Diligence
BeautySkin Co Ltd's profitability score is 48/100. The higher the profitability score, the more profitable the company is.
Score
BeautySkin Co Ltd's profitability score is 48/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
BeautySkin Co Ltd's solvency score is 35/100. The higher the solvency score, the more solvent the company is.
Score
BeautySkin Co Ltd's solvency score is 35/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
BeautySkin Co Ltd
Dividends
Current shareholder yield for BeautySkin 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 BeautySkin Co Ltd stock under the Base Case scenario is 29 775.29 KRW.
Compared to the current market price of 13 630 KRW, BeautySkin Co Ltd is Undervalued by 54%.