L&F Co Ltd
KOSDAQ:066970
Intrinsic Value
The intrinsic value of one L&F Co Ltd stock under the Base Case scenario is 75 456.14 KRW. Compared to the current market price of 59 400 KRW, L&F Co Ltd is Undervalued by 21%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
L&F Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
L&F Co Ltd
Balance Sheet Decomposition
L&F Co Ltd
Current Assets | 2.7T |
Cash & Short-Term Investments | 266.2B |
Receivables | 1T |
Other Current Assets | 1.4T |
Non-Current Assets | 769.1B |
Long-Term Investments | 2.7B |
PP&E | 741.7B |
Intangibles | 7.4B |
Other Non-Current Assets | 17.4B |
Free Cash Flow Analysis
L&F Co Ltd
KRW | |
Free Cash Flow | KRW |
Earnings Waterfall
L&F Co Ltd
Revenue
|
5.2T
KRW
|
Cost of Revenue
|
-5T
KRW
|
Gross Profit
|
195.7B
KRW
|
Operating Expenses
|
-84.2B
KRW
|
Operating Income
|
111.4B
KRW
|
Other Expenses
|
22.2B
KRW
|
Net Income
|
133.6B
KRW
|
Profitability Score
Profitability Due Diligence
L&F Co Ltd's profitability score is 46/100. The higher the profitability score, the more profitable the company is.
Score
L&F Co Ltd's profitability score is 46/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
L&F Co Ltd's solvency score is 47/100. The higher the solvency score, the more solvent the company is.
Score
L&F Co Ltd's solvency score is 47/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
L&F Co Ltd
Dividends
Current shareholder yield for L&F 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 L&F Co Ltd stock under the Base Case scenario is 75 456.14 KRW.
Compared to the current market price of 59 400 KRW, L&F Co Ltd is Undervalued by 21%.