Nexon Co Ltd
TSE:3659
Intrinsic Value
The intrinsic value of one Nexon Co Ltd stock under the Base Case scenario is 2 107.75 JPY. Compared to the current market price of 2 073 JPY, Nexon Co Ltd is Undervalued by 2%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Nexon Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Nexon Co Ltd
Balance Sheet Decomposition
Nexon Co Ltd
Current Assets | 752.3B |
Cash & Short-Term Investments | 650.3B |
Receivables | 88.7B |
Other Current Assets | 13.2B |
Non-Current Assets | 504.5B |
Long-Term Investments | 332B |
PP&E | 63.4B |
Intangibles | 79.4B |
Other Non-Current Assets | 29.8B |
Free Cash Flow Analysis
Nexon Co Ltd
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Nexon Co Ltd
Revenue
|
446.2B
JPY
|
Cost of Revenue
|
-164.8B
JPY
|
Gross Profit
|
281.4B
JPY
|
Operating Expenses
|
-157.2B
JPY
|
Operating Income
|
124.2B
JPY
|
Other Expenses
|
10.7B
JPY
|
Net Income
|
134.8B
JPY
|
Profitability Score
Profitability Due Diligence
Nexon Co Ltd's profitability score is 67/100. The higher the profitability score, the more profitable the company is.
Score
Nexon Co Ltd's profitability score is 67/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Nexon Co Ltd's solvency score is 99/100. The higher the solvency score, the more solvent the company is.
Score
Nexon Co Ltd's solvency score is 99/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Nexon Co Ltd
According to Wall Street analysts, the average 1-year price target for Nexon Co Ltd is 2 553.65 JPY with a low forecast of 1 717 JPY and a high forecast of 4 200 JPY.
Dividends
Current shareholder yield for Nexon 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 Nexon Co Ltd stock under the Base Case scenario is 2 107.75 JPY.
Compared to the current market price of 2 073 JPY, Nexon Co Ltd is Undervalued by 2%.