Vieworks Co Ltd
KOSDAQ:100120
Intrinsic Value
The intrinsic value of one Vieworks Co Ltd stock under the Base Case scenario is 21 240.85 KRW. Compared to the current market price of 24 500 KRW, Vieworks Co Ltd is Overvalued by 13%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Vieworks Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Vieworks Co Ltd
Balance Sheet Decomposition
Vieworks Co Ltd
Current Assets | 184.3B |
Cash & Short-Term Investments | 48.2B |
Receivables | 44.9B |
Other Current Assets | 91.2B |
Non-Current Assets | 138.6B |
Long-Term Investments | 5.2B |
PP&E | 112.8B |
Intangibles | 8.4B |
Other Non-Current Assets | 12.2B |
Free Cash Flow Analysis
Vieworks Co Ltd
KRW | |
Free Cash Flow | KRW |
Earnings Waterfall
Vieworks Co Ltd
Revenue
|
222.9B
KRW
|
Cost of Revenue
|
-127.3B
KRW
|
Gross Profit
|
95.6B
KRW
|
Operating Expenses
|
-73.3B
KRW
|
Operating Income
|
22.3B
KRW
|
Other Expenses
|
-1B
KRW
|
Net Income
|
21.3B
KRW
|
Profitability Score
Profitability Due Diligence
Vieworks Co Ltd's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
Score
Vieworks Co Ltd's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Vieworks Co Ltd's solvency score is 71/100. The higher the solvency score, the more solvent the company is.
Score
Vieworks Co Ltd's solvency score is 71/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Vieworks Co Ltd
According to Wall Street analysts, the average 1-year price target for Vieworks Co Ltd is 29 580 KRW with a low forecast of 28 280 KRW and a high forecast of 31 500 KRW.
Dividends
Current shareholder yield for Vieworks 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 Vieworks Co Ltd stock under the Base Case scenario is 21 240.85 KRW.
Compared to the current market price of 24 500 KRW, Vieworks Co Ltd is Overvalued by 13%.