
Korea Aerospace Industries Ltd
KRX:047810

Intrinsic Value
The intrinsic value of one
Korea Aerospace Industries Ltd
stock under the Base Case scenario is
113 035
KRW.
Compared to the current market price of 85 300 KRW,
Korea Aerospace Industries Ltd
is
Undervalued by 25%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Korea Aerospace Industries Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Korea Aerospace Industries Ltd
Balance Sheet Decomposition
Korea Aerospace Industries Ltd
Current Assets | 5.4T |
Cash & Short-Term Investments | 141.8B |
Receivables | 898.2B |
Other Current Assets | 4.4T |
Non-Current Assets | 2.6T |
Long-Term Investments | 94.4B |
PP&E | 912.5B |
Intangibles | 845.7B |
Other Non-Current Assets | 734B |
Free Cash Flow Analysis
Korea Aerospace Industries Ltd
KRW | |
Free Cash Flow | KRW |
Earnings Waterfall
Korea Aerospace Industries Ltd
Revenue
|
3.6T
KRW
|
Cost of Revenue
|
-3.2T
KRW
|
Gross Profit
|
481.5B
KRW
|
Operating Expenses
|
-240.8B
KRW
|
Operating Income
|
240.7B
KRW
|
Other Expenses
|
-68.6B
KRW
|
Net Income
|
172.1B
KRW
|
Profitability Score
Profitability Due Diligence
Korea Aerospace Industries Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Score
Korea Aerospace Industries Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Korea Aerospace Industries Ltd's solvency score is 45/100. The higher the solvency score, the more solvent the company is.

Score
Korea Aerospace Industries Ltd's solvency score is 45/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Korea Aerospace Industries Ltd
According to Wall Street analysts, the average 1-year price target for
Korea Aerospace Industries Ltd
is 85 993.85 KRW
with a low forecast of 68 680 KRW and a high forecast of 128 100 KRW.
Dividends
Current shareholder yield for Korea Aerospace Industries 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
Korea Aerospace Industries Ltd
stock under the Base Case scenario is
113 035
KRW.
Compared to the current market price of 85 300 KRW,
Korea Aerospace Industries Ltd
is
Undervalued by 25%.