Woori Technology Inc
KOSDAQ:032820
Intrinsic Value
The intrinsic value of one Woori Technology Inc stock under the Base Case scenario is 626.6 KRW. Compared to the current market price of 1 915 KRW, Woori Technology Inc is Overvalued by 67%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Woori Technology Inc
Fundamental Analysis

Revenue & Expenses Breakdown
Woori Technology Inc
Balance Sheet Decomposition
Woori Technology Inc
Current Assets | 83B |
Cash & Short-Term Investments | 10.9B |
Receivables | 43.8B |
Other Current Assets | 28.2B |
Non-Current Assets | 182.5B |
Long-Term Investments | 44.6B |
PP&E | 110.8B |
Intangibles | 23.6B |
Other Non-Current Assets | 3.5B |
Free Cash Flow Analysis
Woori Technology Inc
KRW | |
Free Cash Flow | KRW |
Earnings Waterfall
Woori Technology Inc
Revenue
|
71.3B
KRW
|
Cost of Revenue
|
-52.6B
KRW
|
Gross Profit
|
18.6B
KRW
|
Operating Expenses
|
-18.1B
KRW
|
Operating Income
|
553.9m
KRW
|
Other Expenses
|
-4.1B
KRW
|
Net Income
|
-3.6B
KRW
|
Profitability Score
Profitability Due Diligence
Woori Technology Inc's profitability score is 41/100. The higher the profitability score, the more profitable the company is.
Score
Woori Technology Inc's profitability score is 41/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Woori Technology Inc's solvency score is 31/100. The higher the solvency score, the more solvent the company is.
Score
Woori Technology Inc's solvency score is 31/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Woori Technology Inc
Dividends
Current shareholder yield for Woori Technology Inc 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 Woori Technology Inc stock under the Base Case scenario is 626.6 KRW.
Compared to the current market price of 1 915 KRW, Woori Technology Inc is Overvalued by 67%.