NatureCell Co Ltd
KOSDAQ:007390
Intrinsic Value
The intrinsic value of one NatureCell Co Ltd stock under the Base Case scenario is 1 929.51 KRW. Compared to the current market price of 28 000 KRW, NatureCell Co Ltd is Overvalued by 93%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
NatureCell Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
NatureCell Co Ltd
Balance Sheet Decomposition
NatureCell Co Ltd
Current Assets | 42B |
Cash & Short-Term Investments | 28.4B |
Receivables | 10.5B |
Other Current Assets | 3.2B |
Non-Current Assets | 30B |
Long-Term Investments | 7.9B |
PP&E | 13.9B |
Intangibles | 2.5B |
Other Non-Current Assets | 5.7B |
Free Cash Flow Analysis
NatureCell Co Ltd
KRW | |
Free Cash Flow | KRW |
Earnings Waterfall
NatureCell Co Ltd
Revenue
|
32.3B
KRW
|
Cost of Revenue
|
-15.4B
KRW
|
Gross Profit
|
16.9B
KRW
|
Operating Expenses
|
-16.3B
KRW
|
Operating Income
|
597.5m
KRW
|
Other Expenses
|
628.6m
KRW
|
Net Income
|
1.2B
KRW
|
Profitability Score
Profitability Due Diligence
NatureCell Co Ltd's profitability score is 35/100. The higher the profitability score, the more profitable the company is.
Score
NatureCell Co Ltd's profitability score is 35/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
NatureCell Co Ltd's solvency score is 79/100. The higher the solvency score, the more solvent the company is.
Score
NatureCell Co Ltd's solvency score is 79/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
NatureCell Co Ltd
Dividends
Current shareholder yield for NatureCell 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 NatureCell Co Ltd stock under the Base Case scenario is 1 929.51 KRW.
Compared to the current market price of 28 000 KRW, NatureCell Co Ltd is Overvalued by 93%.