SatrecInitiativeCo Ltd
KOSDAQ:099320
Intrinsic Value
The intrinsic value of one SatrecInitiativeCo Ltd stock under the Base Case scenario is hidden KRW. Compared to the current market price of 44 350 KRW, SatrecInitiativeCo Ltd is hidden .
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
SatrecInitiativeCo Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
SatrecInitiativeCo Ltd
Balance Sheet Decomposition
SatrecInitiativeCo Ltd
Current Assets | 289.1B |
Cash & Short-Term Investments | 165.3B |
Receivables | 23.2B |
Other Current Assets | 100.6B |
Non-Current Assets | 157.9B |
Long-Term Investments | 3.8B |
PP&E | 97B |
Intangibles | 11.7B |
Other Non-Current Assets | 45.4B |
Free Cash Flow Analysis
SatrecInitiativeCo Ltd
KRW | |
Free Cash Flow | KRW |
Earnings Waterfall
SatrecInitiativeCo Ltd
Revenue
|
171.3B
KRW
|
Cost of Revenue
|
-144.5B
KRW
|
Gross Profit
|
26.8B
KRW
|
Operating Expenses
|
-29.9B
KRW
|
Operating Income
|
-3.1B
KRW
|
Other Expenses
|
11B
KRW
|
Net Income
|
7.9B
KRW
|
Profitability Score
Profitability Due Diligence
SatrecInitiativeCo Ltd's profitability score is hidden . The higher the profitability score, the more profitable the company is.
Score
SatrecInitiativeCo Ltd's profitability score is hidden . The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
SatrecInitiativeCo Ltd's solvency score is hidden . The higher the solvency score, the more solvent the company is.
Score
SatrecInitiativeCo Ltd's solvency score is hidden . The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
SatrecInitiativeCo Ltd
According to Wall Street analysts, the average 1-year price target for SatrecInitiativeCo Ltd is 58 140 KRW with a low forecast of 48 480 KRW and a high forecast of 68 250 KRW.
Dividends
Current shareholder yield for SatrecInitiativeCo Ltd is hidden .
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 SatrecInitiativeCo Ltd stock under the Base Case scenario is hidden KRW.
Compared to the current market price of 44 350 KRW, SatrecInitiativeCo Ltd is hidden .