Daewoong Co Ltd
KRX:003090
Intrinsic Value
The intrinsic value of one Daewoong Co Ltd stock under the Base Case scenario is 42 945.2 KRW. Compared to the current market price of 22 500 KRW, Daewoong Co Ltd is Undervalued by 48%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Daewoong Co Ltd
Loading...
Fundamental Analysis

Revenue & Expenses Breakdown
Daewoong Co Ltd
Balance Sheet Decomposition
Daewoong Co Ltd
Current Assets | 953.7B |
Cash & Short-Term Investments | 264.1B |
Receivables | 266B |
Other Current Assets | 423.6B |
Non-Current Assets | 1.8T |
Long-Term Investments | 295.4B |
PP&E | 978.4B |
Intangibles | 355.9B |
Other Non-Current Assets | 137.3B |
Free Cash Flow Analysis
Daewoong Co Ltd
KRW | |
Free Cash Flow | KRW |
Earnings Waterfall
Daewoong Co Ltd
Revenue
|
2T
KRW
|
Cost of Revenue
|
-901.8B
KRW
|
Gross Profit
|
1.1T
KRW
|
Operating Expenses
|
-778.1B
KRW
|
Operating Income
|
294.6B
KRW
|
Other Expenses
|
-231.6B
KRW
|
Net Income
|
62.9B
KRW
|
Profitability Score
Profitability Due Diligence
Daewoong Co Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Score
Daewoong Co Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Daewoong Co Ltd's solvency score is 53/100. The higher the solvency score, the more solvent the company is.
Score
Daewoong Co Ltd's solvency score is 53/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Daewoong Co Ltd
According to Wall Street analysts, the average 1-year price target for Daewoong Co Ltd is 28 560 KRW with a low forecast of 28 280 KRW and a high forecast of 29 400 KRW.
Dividends
Current shareholder yield for Daewoong 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 Daewoong Co Ltd stock under the Base Case scenario is 42 945.2 KRW.
Compared to the current market price of 22 500 KRW, Daewoong Co Ltd is Undervalued by 48%.