YG Entertainment Inc
KOSDAQ:122870
Intrinsic Value
The intrinsic value of one YG Entertainment Inc stock under the Base Case scenario is 80 784.85 KRW. Compared to the current market price of 61 300 KRW, YG Entertainment Inc is Undervalued by 24%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
YG Entertainment Inc
Fundamental Analysis

Revenue & Expenses Breakdown
YG Entertainment Inc
Balance Sheet Decomposition
YG Entertainment Inc
Current Assets | 310.9B |
Cash & Short-Term Investments | 213.3B |
Receivables | 68.9B |
Other Current Assets | 28.8B |
Non-Current Assets | 415.8B |
Long-Term Investments | 161.4B |
PP&E | 181.7B |
Intangibles | 53.5B |
Other Non-Current Assets | 19.2B |
Free Cash Flow Analysis
YG Entertainment Inc
KRW | |
Free Cash Flow | KRW |
Earnings Waterfall
YG Entertainment Inc
Revenue
|
370.3B
KRW
|
Cost of Revenue
|
-270.4B
KRW
|
Gross Profit
|
99.9B
KRW
|
Operating Expenses
|
-116.2B
KRW
|
Operating Income
|
-16.3B
KRW
|
Other Expenses
|
18.8B
KRW
|
Net Income
|
2.5B
KRW
|
Profitability Score
Profitability Due Diligence
YG Entertainment Inc's profitability score is 47/100. The higher the profitability score, the more profitable the company is.
Score
YG Entertainment Inc's profitability score is 47/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
YG Entertainment Inc's solvency score is 58/100. The higher the solvency score, the more solvent the company is.
Score
YG Entertainment Inc's solvency score is 58/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
YG Entertainment Inc
According to Wall Street analysts, the average 1-year price target for YG Entertainment Inc is 58 453.85 KRW with a low forecast of 44 440 KRW and a high forecast of 78 750 KRW.
Dividends
Current shareholder yield for YG Entertainment 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 YG Entertainment Inc stock under the Base Case scenario is 80 784.85 KRW.
Compared to the current market price of 61 300 KRW, YG Entertainment Inc is Undervalued by 24%.