E Investment&Development Co Ltd
KRX:093230
Intrinsic Value
The intrinsic value of one E Investment&Development Co Ltd stock under the Base Case scenario is 631.38 KRW. Compared to the current market price of 1 392 KRW, E Investment&Development Co Ltd is Overvalued by 55%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
E Investment&Development Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
E Investment&Development Co Ltd
Balance Sheet Decomposition
E Investment&Development Co Ltd
Current Assets | 26.7B |
Cash & Short-Term Investments | 5.2B |
Receivables | 11B |
Other Current Assets | 10.4B |
Non-Current Assets | 274.4B |
Long-Term Investments | 252.7B |
PP&E | 18.6B |
Intangibles | 477.4m |
Other Non-Current Assets | 2.6B |
Free Cash Flow Analysis
E Investment&Development Co Ltd
KRW | |
Free Cash Flow | KRW |
Earnings Waterfall
E Investment&Development Co Ltd
Revenue
|
252B
KRW
|
Cost of Revenue
|
-231.8B
KRW
|
Gross Profit
|
20.2B
KRW
|
Operating Expenses
|
-17.4B
KRW
|
Operating Income
|
2.8B
KRW
|
Other Expenses
|
-15.2B
KRW
|
Net Income
|
-12.4B
KRW
|
Profitability Score
Profitability Due Diligence
E Investment&Development Co Ltd's profitability score is 26/100. The higher the profitability score, the more profitable the company is.
Score
E Investment&Development Co Ltd's profitability score is 26/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
E Investment&Development Co Ltd's solvency score is 34/100. The higher the solvency score, the more solvent the company is.
Score
E Investment&Development Co Ltd's solvency score is 34/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
E Investment&Development Co Ltd
Dividends
Current shareholder yield for E Investment&Development 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 E Investment&Development Co Ltd stock under the Base Case scenario is 631.38 KRW.
Compared to the current market price of 1 392 KRW, E Investment&Development Co Ltd is Overvalued by 55%.