Kakao Corp Intrinsic Valuation and Fundamental Analysis - Kakao Corp - Alpha Spread

Kakao Corp
KRX:035720

Watchlist Manager
Kakao Corp Logo
Kakao Corp
KRX:035720
Watchlist
Price: 35 300 KRW -0.84% Market Closed
Market Cap: 15.5T KRW
Have any thoughts about
Kakao Corp?
Write Note

Intrinsic Value

The intrinsic value of one Kakao Corp stock under the Base Case scenario is 49 382.25 KRW. Compared to the current market price of 35 300 KRW, Kakao Corp is Undervalued by 29%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
49 382.25 KRW
Undervaluation 29%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Kakao Corp

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling Kakao Corp based on its intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?
How do you feel about Kakao Corp?
Bearish
Neutral
Bullish

Fundamental Analysis

Summary

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Wall St Estimates
Price Target
Loading
Revenue Forecast
Operating Income Forecast
Earnings Forecast
No Indicators Selected
Select Indicators
Investor Returns
Shareholder Yield
Dividend Safety
Dividend Yield
Dividend Payout Ratio
Buyback Yield
Debt Paydown Yield
No Indicators Selected
Select Indicators
Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

AI Assistant
AI Assistant
Ask me anything about Kakao Corp

Provide an overview of the primary business activities
of Kakao Corp.

What unique competitive advantages
does Kakao Corp hold over its rivals?

What risks and challenges
does Kakao Corp face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Kakao Corp.

Provide P/S
for Kakao Corp.

Provide P/E
for Kakao Corp.

Provide P/OCF
for Kakao Corp.

Provide P/FCFE
for Kakao Corp.

Provide P/B
for Kakao Corp.

Provide EV/S
for Kakao Corp.

Provide EV/GP
for Kakao Corp.

Provide EV/EBITDA
for Kakao Corp.

Provide EV/EBIT
for Kakao Corp.

Provide EV/OCF
for Kakao Corp.

Provide EV/FCFF
for Kakao Corp.

Provide EV/IC
for Kakao Corp.

Show me price targets
for Kakao Corp made by professional analysts.

What are the Revenue projections
for Kakao Corp?

How accurate were the past Revenue estimates
for Kakao Corp?

What are the Net Income projections
for Kakao Corp?

How accurate were the past Net Income estimates
for Kakao Corp?

What are the EPS projections
for Kakao Corp?

How accurate were the past EPS estimates
for Kakao Corp?

What are the EBIT projections
for Kakao Corp?

How accurate were the past EBIT estimates
for Kakao Corp?

Compare the revenue forecasts
for Kakao Corp with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Kakao Corp and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Kakao Corp against its competitors.

Analyze the profit margins
(gross, operating, and net) of Kakao Corp compared to its peers.

Compare the P/E ratios
of Kakao Corp against its peers.

Discuss the investment returns and shareholder value creation
comparing Kakao Corp with its peers.

Analyze the financial leverage
of Kakao Corp compared to its main competitors.

Show all profitability ratios
for Kakao Corp.

Provide ROE
for Kakao Corp.

Provide ROA
for Kakao Corp.

Provide ROIC
for Kakao Corp.

Provide ROCE
for Kakao Corp.

Provide Gross Margin
for Kakao Corp.

Provide Operating Margin
for Kakao Corp.

Provide Net Margin
for Kakao Corp.

Provide FCF Margin
for Kakao Corp.

Show all solvency ratios
for Kakao Corp.

Provide D/E Ratio
for Kakao Corp.

Provide D/A Ratio
for Kakao Corp.

Provide Interest Coverage Ratio
for Kakao Corp.

Provide Altman Z-Score Ratio
for Kakao Corp.

Provide Quick Ratio
for Kakao Corp.

Provide Current Ratio
for Kakao Corp.

Provide Cash Ratio
for Kakao Corp.

What is the historical Revenue growth
over the last 5 years for Kakao Corp?

What is the historical Net Income growth
over the last 5 years for Kakao Corp?

What is the current Free Cash Flow
of Kakao Corp?

Discuss the annual earnings per share (EPS)
trend over the past five years for Kakao Corp.

Business Breakdown

Kakao Corp., a South Korean tech giant, began its journey as a messaging platform with KakaoTalk, which quickly became a staple in everyday communication for millions. Over the years, the company has transformed itself into a diversified digital ecosystem, expanding its portfolio to include mobile payments, online gaming, content services, and even ride-hailing. This strategic diversification has positioned Kakao as a significant player in the rapidly evolving technology landscape, with its platforms intertwining to capture user engagement and generate multiple revenue streams. With the backing of a robust user base, Kakao is also delving into innovative sectors such as artificial intelligen...

Read More
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Kakao Corp

Current Assets 9.3T
Cash & Short-Term Investments 7.9T
Receivables 695.6B
Other Current Assets 670.9B
Non-Current Assets 16.4T
Long-Term Investments 6.5T
PP&E 3.2T
Intangibles 5.7T
Other Non-Current Assets 960.5B
Current Liabilities 7.4T
Accounts Payable 1.8T
Short-Term Debt 1.7T
Other Current Liabilities 3.9T
Non-Current Liabilities 8.4T
Long-Term Debt 2.2T
Other Non-Current Liabilities 6.2T
Efficiency

Earnings Waterfall
Kakao Corp

Revenue
7.8T KRW
Cost of Revenue
-482.8B KRW
Gross Profit
7.3T KRW
Operating Expenses
-6.8T KRW
Operating Income
530.5B KRW
Other Expenses
-1.5T KRW
Net Income
-972.1B KRW

Free Cash Flow Analysis
Kakao Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

Profitability Score
Profitability Due Diligence

Kakao Corp's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive 3-Years Revenue Growth
Positive Free Cash Flow
Positive Revenue Growth Forecast
50/100
Profitability
Score

Kakao Corp's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Kakao Corp's solvency score is 44/100. The higher the solvency score, the more solvent the company is.

Low D/E
Negative Net Debt
Long-Term Solvency
Short-Term Solvency
44/100
Solvency
Score

Kakao Corp's solvency score is 44/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Kakao Corp

Wall Street analysts forecast Kakao Corp stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Kakao Corp is 53 961.78 KRW with a low forecast of 36 360 KRW and a high forecast of 87 150 KRW.

Lowest
Price Target
36 360 KRW
3% Upside
Average
Price Target
53 961.78 KRW
53% Upside
Highest
Price Target
87 150 KRW
147% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for Kakao Corp?

Click here to dive deeper.

Shareholder Yield

Current shareholder yield for Kakao 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?

Shareholder Yield
Want to learn more about Kakao Corp dividends, buybacks, and debt paydown yield?

Click here to dive deeper.

Price
Kakao Corp

1M 1M
-4%
6M 6M
-32%
1Y 1Y
-26%
3Y 3Y
-69%
5Y 5Y
+31%
10Y 10Y
+15%
Annual Price Range
35 300
52w Low
34 000
52w High
61 100
Price Metrics
Average Annual Return 40.78%
Standard Deviation of Annual Returns 89.33%
Max Drawdown -80%
Shares Statistics
Market Capitalization 15.5T KRW
Shares Outstanding 438 660 046
Percentage of Shares Shorted
N/A

Competitive Landscape

Profile

Kakao Corp Logo
Kakao Corp

Country

Korea

Industry

Media

Market Cap

15.5T KRW

Dividend Yield

0.17%

Description

Kakao Corp. is engaged in developing portals and other internet information service parameters. The company is headquartered in Jeju City, Jeju-Do. The firm operates its business through two segments. The Content segment produces mobile messengers, portals, games, music, and paid content such as webtoons, and Web novels. In addition, it sells character products using intellectual property (IP) called Kakao Friends through online and offline stores. The Platform segment sells advertisements such as search advertisements and display advertisements. In addition, it engages in businesses of mobility, pay and manufacturing communication terminals for children using IP called Kakao Friends.

Contact

JEJU-DO
Jeju City
242, Cheomdan-ro
+8218991326
www.kakaocorp.com

IPO

1999-11-11

Employees

-

Officers

See Also

Discover More
What is the Intrinsic Value of one Kakao Corp stock?

The intrinsic value of one Kakao Corp stock under the Base Case scenario is 49 382.25 KRW.

Is Kakao Corp stock undervalued or overvalued?

Compared to the current market price of 35 300 KRW, Kakao Corp is Undervalued by 29%.

Back to Top