Vidente Co Ltd
KOSDAQ:121800
Intrinsic Value
The intrinsic value of one Vidente Co Ltd stock under the Base Case scenario is 648.36 KRW. Compared to the current market price of 3 320 KRW, Vidente Co Ltd is Overvalued by 80%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Vidente Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Vidente Co Ltd
Balance Sheet Decomposition
Vidente Co Ltd
Current Assets | 52.7B |
Cash & Short-Term Investments | 44.1B |
Receivables | 2.6B |
Other Current Assets | 5.9B |
Non-Current Assets | 688.1B |
Long-Term Investments | 660.5B |
PP&E | 5.8B |
Intangibles | 3.5B |
Other Non-Current Assets | 18.4B |
Free Cash Flow Analysis
Vidente Co Ltd
KRW | |
Free Cash Flow | KRW |
Earnings Waterfall
Vidente Co Ltd
Revenue
|
9.6B
KRW
|
Cost of Revenue
|
-9.9B
KRW
|
Gross Profit
|
-270.9m
KRW
|
Operating Expenses
|
-10.8B
KRW
|
Operating Income
|
-11.1B
KRW
|
Other Expenses
|
78.4B
KRW
|
Net Income
|
67.3B
KRW
|
Profitability Score
Profitability Due Diligence
Vidente Co Ltd's profitability score is 30/100. The higher the profitability score, the more profitable the company is.
Score
Vidente Co Ltd's profitability score is 30/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Vidente Co Ltd's solvency score is 55/100. The higher the solvency score, the more solvent the company is.
Score
Vidente Co Ltd's solvency score is 55/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Vidente Co Ltd
Dividends
Current shareholder yield for Vidente 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 Vidente Co Ltd stock under the Base Case scenario is 648.36 KRW.
Compared to the current market price of 3 320 KRW, Vidente Co Ltd is Overvalued by 80%.