Tokai Carbon Korea Co Ltd
KOSDAQ:064760
Intrinsic Value
The intrinsic value of one Tokai Carbon Korea Co Ltd stock under the Base Case scenario is 89 902.05 KRW. Compared to the current market price of 89 100 KRW, Tokai Carbon Korea Co Ltd is Undervalued by 1%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Tokai Carbon Korea Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Tokai Carbon Korea Co Ltd
Balance Sheet Decomposition
Tokai Carbon Korea Co Ltd
Current Assets | 353.2B |
Cash & Short-Term Investments | 233.2B |
Receivables | 50.6B |
Other Current Assets | 69.4B |
Non-Current Assets | 161.5B |
Long-Term Investments | 400 |
PP&E | 156.4B |
Intangibles | 2.1B |
Other Non-Current Assets | 3B |
Free Cash Flow Analysis
Tokai Carbon Korea Co Ltd
KRW | |
Free Cash Flow | KRW |
Earnings Waterfall
Tokai Carbon Korea Co Ltd
Revenue
|
264.8B
KRW
|
Cost of Revenue
|
-163.3B
KRW
|
Gross Profit
|
101.6B
KRW
|
Operating Expenses
|
-24.6B
KRW
|
Operating Income
|
77B
KRW
|
Other Expenses
|
-11.4B
KRW
|
Net Income
|
65.5B
KRW
|
Profitability Score
Profitability Due Diligence
Tokai Carbon Korea Co Ltd's profitability score is 64/100. The higher the profitability score, the more profitable the company is.
Score
Tokai Carbon Korea Co Ltd's profitability score is 64/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Tokai Carbon Korea Co Ltd's solvency score is 99/100. The higher the solvency score, the more solvent the company is.
Score
Tokai Carbon Korea 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
Tokai Carbon Korea Co Ltd
According to Wall Street analysts, the average 1-year price target for Tokai Carbon Korea Co Ltd is 122 400 KRW with a low forecast of 101 000 KRW and a high forecast of 157 500 KRW.
Dividends
Current shareholder yield for Tokai Carbon Korea 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 Tokai Carbon Korea Co Ltd stock under the Base Case scenario is 89 902.05 KRW.
Compared to the current market price of 89 100 KRW, Tokai Carbon Korea Co Ltd is Undervalued by 1%.