
Dayou Plus Co Ltd
KRX:000300

Intrinsic Value
The intrinsic value of one
Dayou Plus Co Ltd
stock under the Base Case scenario is
25.9592
KRW.
Compared to the current market price of 160.4899 KRW,
Dayou Plus Co Ltd
is
Overvalued by 84%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Dayou Plus Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Dayou Plus Co Ltd
Balance Sheet Decomposition
Dayou Plus Co Ltd
Current Assets | 31.5B |
Cash & Short-Term Investments | 4.2B |
Receivables | 16.4B |
Other Current Assets | 10.8B |
Non-Current Assets | 38.1B |
Long-Term Investments | 8.7B |
PP&E | 14.8B |
Intangibles | 666.3m |
Other Non-Current Assets | 14B |
Free Cash Flow Analysis
Dayou Plus Co Ltd
KRW | |
Free Cash Flow | KRW |
Earnings Waterfall
Dayou Plus Co Ltd
Revenue
|
32.4B
KRW
|
Cost of Revenue
|
-29.9B
KRW
|
Gross Profit
|
2.5B
KRW
|
Operating Expenses
|
-9.8B
KRW
|
Operating Income
|
-7.3B
KRW
|
Other Expenses
|
124.2B
KRW
|
Net Income
|
116.9B
KRW
|
Profitability Score
Profitability Due Diligence
Dayou Plus Co Ltd's profitability score is 25/100. The higher the profitability score, the more profitable the company is.

Score
Dayou Plus Co Ltd's profitability score is 25/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Dayou Plus Co Ltd's solvency score is 54/100. The higher the solvency score, the more solvent the company is.

Score
Dayou Plus Co Ltd's solvency score is 54/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Dayou Plus Co Ltd
Dividends
Current shareholder yield for Dayou Plus 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
Dayou Plus Co Ltd
stock under the Base Case scenario is
25.9592
KRW.
Compared to the current market price of 160.4899 KRW,
Dayou Plus Co Ltd
is
Overvalued by 84%.