Rayence Co Ltd
KOSDAQ:228850
Intrinsic Value
The intrinsic value of one Rayence Co Ltd stock under the Base Case scenario is 9 770.07 KRW. Compared to the current market price of 6 330 KRW, Rayence Co Ltd is Undervalued by 35%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Rayence Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Rayence Co Ltd
Balance Sheet Decomposition
Rayence Co Ltd
Current Assets | 228.6B |
Cash & Short-Term Investments | 150.2B |
Receivables | 34B |
Other Current Assets | 44.4B |
Non-Current Assets | 40.6B |
Long-Term Investments | 2.2B |
PP&E | 27.6B |
Intangibles | 7.9B |
Other Non-Current Assets | 2.9B |
Free Cash Flow Analysis
Rayence Co Ltd
KRW | |
Free Cash Flow | KRW |
Earnings Waterfall
Rayence Co Ltd
Revenue
|
125.6B
KRW
|
Cost of Revenue
|
-77.4B
KRW
|
Gross Profit
|
48.2B
KRW
|
Operating Expenses
|
-41.5B
KRW
|
Operating Income
|
6.6B
KRW
|
Other Expenses
|
1.2B
KRW
|
Net Income
|
7.8B
KRW
|
Profitability Score
Profitability Due Diligence
Rayence Co Ltd's profitability score is 51/100. The higher the profitability score, the more profitable the company is.
Score
Rayence Co Ltd's profitability score is 51/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Rayence Co Ltd's solvency score is 83/100. The higher the solvency score, the more solvent the company is.
Score
Rayence Co Ltd's solvency score is 83/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Rayence Co Ltd
According to Wall Street analysts, the average 1-year price target for Rayence Co Ltd is 9 180 KRW with a low forecast of 9 090 KRW and a high forecast of 9 450 KRW.
Dividends
Current shareholder yield for Rayence 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 Rayence Co Ltd stock under the Base Case scenario is 9 770.07 KRW.
Compared to the current market price of 6 330 KRW, Rayence Co Ltd is Undervalued by 35%.