Classys Inc
KOSDAQ:214150
Intrinsic Value
The intrinsic value of one Classys Inc stock under the Base Case scenario is 56 618.72 KRW. Compared to the current market price of 63 300 KRW, Classys Inc is Overvalued by 11%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Classys Inc
Fundamental Analysis

Revenue & Expenses Breakdown
Classys Inc
Balance Sheet Decomposition
Classys Inc
Current Assets | 234.2B |
Cash & Short-Term Investments | 158B |
Receivables | 39.2B |
Other Current Assets | 36.9B |
Non-Current Assets | 374.2B |
Long-Term Investments | 38.7B |
PP&E | 193.9B |
Intangibles | 140.9B |
Other Non-Current Assets | 606.7m |
Free Cash Flow Analysis
Classys Inc
KRW | |
Free Cash Flow | KRW |
Earnings Waterfall
Classys Inc
Revenue
|
242.9B
KRW
|
Cost of Revenue
|
-51.8B
KRW
|
Gross Profit
|
191.1B
KRW
|
Operating Expenses
|
-68.7B
KRW
|
Operating Income
|
122.4B
KRW
|
Other Expenses
|
-24.6B
KRW
|
Net Income
|
97.9B
KRW
|
Profitability Score
Profitability Due Diligence
Classys Inc's profitability score is 78/100. The higher the profitability score, the more profitable the company is.
Score
Classys Inc's profitability score is 78/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Classys Inc's solvency score is 94/100. The higher the solvency score, the more solvent the company is.
Score
Classys Inc's solvency score is 94/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Classys Inc
According to Wall Street analysts, the average 1-year price target for Classys Inc is 70 295 KRW with a low forecast of 54 540 KRW and a high forecast of 85 050 KRW.
Dividends
Current shareholder yield for Classys 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 Classys Inc stock under the Base Case scenario is 56 618.72 KRW.
Compared to the current market price of 63 300 KRW, Classys Inc is Overvalued by 11%.