
Naver Corp
KRX:035420

Intrinsic Value
The intrinsic value of one
Naver Corp
stock under the Base Case scenario is
348 738.08
KRW.
Compared to the current market price of 200 500 KRW,
Naver Corp
is
Undervalued by 43%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Naver Corp
Fundamental Analysis


Revenue & Expenses Breakdown
Naver Corp
Balance Sheet Decomposition
Naver Corp
Current Assets | 9.4T |
Cash & Short-Term Investments | 7.3T |
Receivables | 1.7T |
Other Current Assets | 399B |
Non-Current Assets | 28.8T |
Long-Term Investments | 20.9T |
PP&E | 3.2T |
Intangibles | 3.7T |
Other Non-Current Assets | 990.7B |
Free Cash Flow Analysis
Naver Corp
KRW | |
Free Cash Flow | KRW |
Earnings Waterfall
Naver Corp
Revenue
|
10.7T
KRW
|
Operating Expenses
|
-8.8T
KRW
|
Operating Income
|
2T
KRW
|
Other Expenses
|
-66.4B
KRW
|
Net Income
|
1.9T
KRW
|
Profitability Score
Profitability Due Diligence
Naver Corp's profitability score is 56/100. The higher the profitability score, the more profitable the company is.

Score
Naver Corp's profitability score is 56/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Naver Corp's solvency score is 78/100. The higher the solvency score, the more solvent the company is.

Score
Naver Corp's solvency score is 78/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Naver Corp
According to Wall Street analysts, the average 1-year price target for
Naver Corp
is 285 844.8 KRW
with a low forecast of 212 100 KRW and a high forecast of 346 500 KRW.
Dividends
Current shareholder yield for Naver 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
Naver Corp
stock under the Base Case scenario is
348 738.08
KRW.
Compared to the current market price of 200 500 KRW,
Naver Corp
is
Undervalued by 43%.