
Ecopro Co Ltd
KOSDAQ:086520

Intrinsic Value
The intrinsic value of one
Ecopro Co Ltd
stock under the Base Case scenario is
58 590.23
KRW.
Compared to the current market price of 59 900 KRW,
Ecopro Co Ltd
is
Overvalued by 2%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Ecopro Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Ecopro Co Ltd
Balance Sheet Decomposition
Ecopro Co Ltd
Current Assets | 2.7T |
Cash & Short-Term Investments | 993.2B |
Receivables | 372.6B |
Other Current Assets | 1.3T |
Non-Current Assets | 5.5T |
Long-Term Investments | 304.4B |
PP&E | 4.2T |
Intangibles | 409.5B |
Other Non-Current Assets | 575.6B |
Free Cash Flow Analysis
Ecopro Co Ltd
KRW | |
Free Cash Flow | KRW |
Earnings Waterfall
Ecopro Co Ltd
Revenue
|
3.1T
KRW
|
Cost of Revenue
|
-3.2T
KRW
|
Gross Profit
|
-77.4B
KRW
|
Operating Expenses
|
-215.7B
KRW
|
Operating Income
|
-293B
KRW
|
Other Expenses
|
87.1B
KRW
|
Net Income
|
-206B
KRW
|
Profitability Score
Profitability Due Diligence
Ecopro Co Ltd's profitability score is 34/100. The higher the profitability score, the more profitable the company is.

Score
Ecopro Co Ltd's profitability score is 34/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Ecopro Co Ltd's solvency score is 30/100. The higher the solvency score, the more solvent the company is.

Score
Ecopro Co Ltd's solvency score is 30/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Ecopro Co Ltd
According to Wall Street analysts, the average 1-year price target for
Ecopro Co Ltd
is 54 999.99 KRW
with a low forecast of 54 460.78 KRW and a high forecast of 56 617.64 KRW.
Dividends
Current shareholder yield for Ecopro 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
Ecopro Co Ltd
stock under the Base Case scenario is
58 590.23
KRW.
Compared to the current market price of 59 900 KRW,
Ecopro Co Ltd
is
Overvalued by 2%.