VT GMP Co Ltd
KOSDAQ:018290
Intrinsic Value
The intrinsic value of one VT GMP Co Ltd stock under the Base Case scenario is 49 072.15 KRW. Compared to the current market price of 44 400 KRW, VT GMP Co Ltd is Undervalued by 10%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
VT GMP Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
VT GMP Co Ltd
Balance Sheet Decomposition
VT GMP Co Ltd
Current Assets | 228.4B |
Cash & Short-Term Investments | 127.1B |
Receivables | 49.9B |
Other Current Assets | 51.4B |
Non-Current Assets | 142.3B |
Long-Term Investments | 18.8B |
PP&E | 49.6B |
Intangibles | 69.2B |
Other Non-Current Assets | 4.7B |
Free Cash Flow Analysis
VT GMP Co Ltd
KRW | |
Free Cash Flow | KRW |
Earnings Waterfall
VT GMP Co Ltd
Revenue
|
430.3B
KRW
|
Cost of Revenue
|
-179.5B
KRW
|
Gross Profit
|
250.8B
KRW
|
Operating Expenses
|
-134.9B
KRW
|
Operating Income
|
116B
KRW
|
Other Expenses
|
-11.7B
KRW
|
Net Income
|
104.3B
KRW
|
Profitability Score
Profitability Due Diligence
VT GMP Co Ltd's profitability score is 75/100. The higher the profitability score, the more profitable the company is.
Score
VT GMP Co Ltd's profitability score is 75/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
VT GMP Co Ltd's solvency score is 89/100. The higher the solvency score, the more solvent the company is.
Score
VT GMP Co Ltd's solvency score is 89/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
VT GMP Co Ltd
According to Wall Street analysts, the average 1-year price target for VT GMP Co Ltd is 45 900 KRW with a low forecast of 45 450 KRW and a high forecast of 47 250 KRW.
Dividends
Current shareholder yield for VT GMP 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 VT GMP Co Ltd stock under the Base Case scenario is 49 072.15 KRW.
Compared to the current market price of 44 400 KRW, VT GMP Co Ltd is Undervalued by 10%.