Kido Group Corp
VN:KDC
Intrinsic Value
The intrinsic value of one KDC stock under the Base Case scenario is 23 398.34 VND. Compared to the current market price of 56 000 VND, Kido Group Corp is Overvalued by 58%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Kido Group Corp
Fundamental Analysis


Revenue & Expenses Breakdown
Kido Group Corp
Balance Sheet Decomposition
Kido Group Corp
Current Assets | 6.6T |
Cash & Short-Term Investments | 1.9T |
Receivables | 3.4T |
Other Current Assets | 1.2T |
Non-Current Assets | 7.1T |
Long-Term Investments | 3.3T |
PP&E | 1T |
Intangibles | 2.4T |
Other Non-Current Assets | 382.9B |
Free Cash Flow Analysis
Kido Group Corp
VND | |
Free Cash Flow | VND |
Earnings Waterfall
Kido Group Corp
Revenue
|
8.6T
VND
|
Cost of Revenue
|
-7.1T
VND
|
Gross Profit
|
1.5T
VND
|
Operating Expenses
|
-1.7T
VND
|
Operating Income
|
-151.8B
VND
|
Other Expenses
|
110B
VND
|
Net Income
|
-41.8B
VND
|
KDC Profitability Score
Profitability Due Diligence
Kido Group Corp's profitability score is 41/100. The higher the profitability score, the more profitable the company is.
Score
Kido Group Corp's profitability score is 41/100. The higher the profitability score, the more profitable the company is.
KDC Solvency Score
Solvency Due Diligence
Kido Group Corp's solvency score is 42/100. The higher the solvency score, the more solvent the company is.
Score
Kido Group Corp's solvency score is 42/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
KDC Price Targets Summary
Kido Group Corp
Dividends
Current shareholder yield for KDC 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 KDC stock under the Base Case scenario is 23 398.34 VND.
Compared to the current market price of 56 000 VND, Kido Group Corp is Overvalued by 58%.