ISC Co Ltd
KOSDAQ:095340
Intrinsic Value
The intrinsic value of one ISC Co Ltd stock under the Base Case scenario is 65 645.4 KRW. Compared to the current market price of 62 400 KRW, ISC Co Ltd is Undervalued by 5%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
ISC Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
ISC Co Ltd
Balance Sheet Decomposition
ISC Co Ltd
Current Assets | 386.3B |
Cash & Short-Term Investments | 317B |
Receivables | 48.8B |
Other Current Assets | 20.5B |
Non-Current Assets | 181.6B |
Long-Term Investments | 55B |
PP&E | 95.6B |
Intangibles | 20.1B |
Other Non-Current Assets | 11B |
Free Cash Flow Analysis
ISC Co Ltd
KRW | |
Free Cash Flow | KRW |
Earnings Waterfall
ISC Co Ltd
Revenue
|
160.2B
KRW
|
Cost of Revenue
|
-92.8B
KRW
|
Gross Profit
|
67.3B
KRW
|
Operating Expenses
|
-27.6B
KRW
|
Operating Income
|
39.7B
KRW
|
Other Expenses
|
5.2B
KRW
|
Net Income
|
45B
KRW
|
Profitability Score
Profitability Due Diligence
ISC Co Ltd's profitability score is 60/100. The higher the profitability score, the more profitable the company is.
Score
ISC Co Ltd's profitability score is 60/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
ISC Co Ltd's solvency score is 95/100. The higher the solvency score, the more solvent the company is.
Score
ISC Co Ltd's solvency score is 95/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
ISC Co Ltd
According to Wall Street analysts, the average 1-year price target for ISC Co Ltd is 84 660 KRW with a low forecast of 64 640 KRW and a high forecast of 105 000 KRW.
Dividends
Current shareholder yield for ISC 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 ISC Co Ltd stock under the Base Case scenario is 65 645.4 KRW.
Compared to the current market price of 62 400 KRW, ISC Co Ltd is Undervalued by 5%.