Kolon Corp
KRX:002020
Intrinsic Value
The intrinsic value of one Kolon Corp stock under the Base Case scenario is 170 405.05 KRW. Compared to the current market price of 54 900 KRW, Kolon Corp is Undervalued by 68%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Kolon Corp
Kolon Corp is now more expensive than it has been at any time in the past 4 years. What does this mean?
Fundamental Analysis

Revenue & Expenses Breakdown
Kolon Corp
Balance Sheet Decomposition
Kolon Corp
Current Assets | 2.4T |
Cash & Short-Term Investments | 655.2B |
Receivables | 1.1T |
Other Current Assets | 632.6B |
Non-Current Assets | 4.9T |
Long-Term Investments | 2.1T |
PP&E | 1.1T |
Intangibles | 1.2T |
Other Non-Current Assets | 593.1B |
Free Cash Flow Analysis
Kolon Corp
KRW | |
Free Cash Flow | KRW |
Earnings Waterfall
Kolon Corp
Revenue
|
6.1T
KRW
|
Cost of Revenue
|
-5.7T
KRW
|
Gross Profit
|
386.8B
KRW
|
Operating Expenses
|
-212.6B
KRW
|
Operating Income
|
174.2B
KRW
|
Other Expenses
|
-17.5B
KRW
|
Net Income
|
156.6B
KRW
|
Profitability Score
Profitability Due Diligence
Kolon Corp's profitability score is 44/100. The higher the profitability score, the more profitable the company is.
Score
Kolon Corp's profitability score is 44/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Kolon Corp's solvency score is 28/100. The higher the solvency score, the more solvent the company is.
Score
Kolon Corp's solvency score is 28/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Kolon Corp
Dividends
Current shareholder yield for Kolon Corp 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 Kolon Corp stock under the Base Case scenario is 170 405.05 KRW.
Compared to the current market price of 54 900 KRW, Kolon Corp is Undervalued by 68%.