Me 2 On Co Ltd
KOSDAQ:201490
Intrinsic Value
The intrinsic value of one Me 2 On Co Ltd stock under the Base Case scenario is 8 020.73 KRW. Compared to the current market price of 1 690 KRW, Me 2 On Co Ltd is Undervalued by 79%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Me 2 On Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Me 2 On Co Ltd
Balance Sheet Decomposition
Me 2 On Co Ltd
Current Assets | 92.9B |
Cash & Short-Term Investments | 76.9B |
Receivables | 9.5B |
Other Current Assets | 6.4B |
Non-Current Assets | 178.4B |
Long-Term Investments | 152.5m |
PP&E | 12.1B |
Intangibles | 145.9B |
Other Non-Current Assets | 20.3B |
Free Cash Flow Analysis
Me 2 On Co Ltd
KRW | |
Free Cash Flow | KRW |
Earnings Waterfall
Me 2 On Co Ltd
Revenue
|
99.8B
KRW
|
Cost of Revenue
|
-48.3B
KRW
|
Gross Profit
|
51.5B
KRW
|
Operating Expenses
|
-38.8B
KRW
|
Operating Income
|
12.7B
KRW
|
Other Expenses
|
-8.2B
KRW
|
Net Income
|
4.4B
KRW
|
Profitability Score
Profitability Due Diligence
Me 2 On Co Ltd's profitability score is 56/100. The higher the profitability score, the more profitable the company is.
Score
Me 2 On Co Ltd's profitability score is 56/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Me 2 On Co Ltd's solvency score is 76/100. The higher the solvency score, the more solvent the company is.
Score
Me 2 On Co Ltd's solvency score is 76/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Me 2 On Co Ltd
Dividends
Current shareholder yield for Me 2 On 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 Me 2 On Co Ltd stock under the Base Case scenario is 8 020.73 KRW.
Compared to the current market price of 1 690 KRW, Me 2 On Co Ltd is Undervalued by 79%.