
F&F Co Ltd
KRX:383220

Intrinsic Value
The intrinsic value of one
F&F Co Ltd
stock under the Base Case scenario is
123 364.35
KRW.
Compared to the current market price of 68 300 KRW,
F&F Co Ltd
is
Undervalued by 45%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
F&F Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
F&F Co Ltd
Balance Sheet Decomposition
F&F Co Ltd
Current Assets | 636.8B |
Cash & Short-Term Investments | 125.9B |
Receivables | 156.3B |
Other Current Assets | 354.6B |
Non-Current Assets | 1.6T |
Long-Term Investments | 665.6B |
PP&E | 709B |
Intangibles | 213.7B |
Other Non-Current Assets | 60.9B |
Free Cash Flow Analysis
F&F Co Ltd
KRW | |
Free Cash Flow | KRW |
Earnings Waterfall
F&F Co Ltd
Revenue
|
1.9T
KRW
|
Cost of Revenue
|
-649B
KRW
|
Gross Profit
|
1.2T
KRW
|
Operating Expenses
|
-796.3B
KRW
|
Operating Income
|
450.7B
KRW
|
Other Expenses
|
-90.4B
KRW
|
Net Income
|
360.4B
KRW
|
Profitability Score
Profitability Due Diligence
F&F Co Ltd's profitability score is 68/100. The higher the profitability score, the more profitable the company is.

Score
F&F Co Ltd's profitability score is 68/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
F&F Co Ltd's solvency score is 78/100. The higher the solvency score, the more solvent the company is.

Score
F&F Co Ltd's solvency score is 78/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
F&F Co Ltd
According to Wall Street analysts, the average 1-year price target for
F&F Co Ltd
is 85 680 KRW
with a low forecast of 67 670 KRW and a high forecast of 105 000 KRW.
Dividends
Current shareholder yield for F&F 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
F&F Co Ltd
stock under the Base Case scenario is
123 364.35
KRW.
Compared to the current market price of 68 300 KRW,
F&F Co Ltd
is
Undervalued by 45%.