Selvas AI Inc
KOSDAQ:108860
Intrinsic Value
The intrinsic value of one Selvas AI Inc stock under the Base Case scenario is 28 353.83 KRW. Compared to the current market price of 13 880 KRW, Selvas AI Inc is Undervalued by 51%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Selvas AI Inc
Fundamental Analysis

Revenue & Expenses Breakdown
Selvas AI Inc
Balance Sheet Decomposition
Selvas AI Inc
Current Assets | 171.5B |
Cash & Short-Term Investments | 110.7B |
Receivables | 33.1B |
Other Current Assets | 27.7B |
Non-Current Assets | 140.7B |
Long-Term Investments | 25.1B |
PP&E | 42.9B |
Intangibles | 68.6B |
Other Non-Current Assets | 4B |
Free Cash Flow Analysis
Selvas AI Inc
KRW | |
Free Cash Flow | KRW |
Earnings Waterfall
Selvas AI Inc
Revenue
|
112.5B
KRW
|
Cost of Revenue
|
-54.8B
KRW
|
Gross Profit
|
57.7B
KRW
|
Operating Expenses
|
-56.9B
KRW
|
Operating Income
|
800m
KRW
|
Other Expenses
|
-6.6B
KRW
|
Net Income
|
-5.8B
KRW
|
Profitability Score
Profitability Due Diligence
Selvas AI Inc's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Score
Selvas AI Inc's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Selvas AI Inc's solvency score is 55/100. The higher the solvency score, the more solvent the company is.
Score
Selvas AI Inc's solvency score is 55/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Selvas AI Inc
Dividends
Current shareholder yield for Selvas AI Inc 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 Selvas AI Inc stock under the Base Case scenario is 28 353.83 KRW.
Compared to the current market price of 13 880 KRW, Selvas AI Inc is Undervalued by 51%.