ConnectWave Co Ltd
KOSDAQ:119860
Intrinsic Value
The intrinsic value of one ConnectWave Co Ltd stock under the Base Case scenario is 15 683.44 KRW. Compared to the current market price of 18 000 KRW, ConnectWave Co Ltd is Overvalued by 13%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
ConnectWave Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
ConnectWave Co Ltd
Balance Sheet Decomposition
ConnectWave Co Ltd
Current Assets | 289.6B |
Cash & Short-Term Investments | 215.3B |
Receivables | 38.8B |
Other Current Assets | 35.4B |
Non-Current Assets | 590B |
Long-Term Investments | 89.4B |
PP&E | 32.7B |
Intangibles | 441.1B |
Other Non-Current Assets | 26.8B |
Free Cash Flow Analysis
ConnectWave Co Ltd
KRW | |
Free Cash Flow | KRW |
Earnings Waterfall
ConnectWave Co Ltd
Revenue
|
435B
KRW
|
Cost of Revenue
|
-1.8B
KRW
|
Gross Profit
|
433.2B
KRW
|
Operating Expenses
|
-389.6B
KRW
|
Operating Income
|
43.6B
KRW
|
Other Expenses
|
-43.1B
KRW
|
Net Income
|
450m
KRW
|
Profitability Score
Profitability Due Diligence
ConnectWave Co Ltd's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
Score
ConnectWave Co Ltd's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
ConnectWave Co Ltd's solvency score is 56/100. The higher the solvency score, the more solvent the company is.
Score
ConnectWave Co Ltd's solvency score is 56/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
ConnectWave Co Ltd
Dividends
Current shareholder yield for ConnectWave 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 ConnectWave Co Ltd stock under the Base Case scenario is 15 683.44 KRW.
Compared to the current market price of 18 000 KRW, ConnectWave Co Ltd is Overvalued by 13%.