
Kakao Corp
KRX:035720

Intrinsic Value
The intrinsic value of one
Kakao Corp
stock under the Base Case scenario is
45 844.58
KRW.
Compared to the current market price of 42 850 KRW,
Kakao Corp
is
Undervalued by 7%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Kakao Corp
Fundamental Analysis


Revenue & Expenses Breakdown
Kakao Corp
Balance Sheet Decomposition
Kakao Corp
Current Assets | 11T |
Cash & Short-Term Investments | 9.3T |
Receivables | 537.9B |
Other Current Assets | 1.1T |
Non-Current Assets | 14.8T |
Long-Term Investments | 5.9T |
PP&E | 3T |
Intangibles | 5.1T |
Other Non-Current Assets | 834.8B |
Free Cash Flow Analysis
Kakao Corp
KRW | |
Free Cash Flow | KRW |
Earnings Waterfall
Kakao Corp
Revenue
|
7.9T
KRW
|
Cost of Revenue
|
-507.3B
KRW
|
Gross Profit
|
7.4T
KRW
|
Operating Expenses
|
-6.9T
KRW
|
Operating Income
|
460.2B
KRW
|
Other Expenses
|
-404.9B
KRW
|
Net Income
|
55.3B
KRW
|
Profitability Score
Profitability Due Diligence
Kakao Corp's profitability score is 57/100. The higher the profitability score, the more profitable the company is.

Score
Kakao Corp's profitability score is 57/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Kakao Corp's solvency score is 45/100. The higher the solvency score, the more solvent the company is.

Score
Kakao Corp's solvency score is 45/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Kakao Corp
According to Wall Street analysts, the average 1-year price target for
Kakao Corp
is 50 420.64 KRW
with a low forecast of 36 360 KRW and a high forecast of 63 000 KRW.
Dividends
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?
The intrinsic value of one
Kakao Corp
stock under the Base Case scenario is
45 844.58
KRW.
Compared to the current market price of 42 850 KRW,
Kakao Corp
is
Undervalued by 7%.