Studio Dragon Corp
KOSDAQ:253450
Intrinsic Value
The intrinsic value of one Studio Dragon Corp stock under the Base Case scenario is 44 381.43 KRW. Compared to the current market price of 47 900 KRW, Studio Dragon Corp is Overvalued by 7%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Studio Dragon Corp
Fundamental Analysis

Revenue & Expenses Breakdown
Studio Dragon Corp
Balance Sheet Decomposition
Studio Dragon Corp
Current Assets | 334.9B |
Cash & Short-Term Investments | 148.2B |
Receivables | 100.9B |
Other Current Assets | 85.9B |
Non-Current Assets | 567.1B |
Long-Term Investments | 139.4B |
PP&E | 18B |
Intangibles | 277.9B |
Other Non-Current Assets | 131.8B |
Free Cash Flow Analysis
Studio Dragon Corp
KRW | |
Free Cash Flow | KRW |
Earnings Waterfall
Studio Dragon Corp
Revenue
|
580.6B
KRW
|
Cost of Revenue
|
-523.6B
KRW
|
Gross Profit
|
57B
KRW
|
Operating Expenses
|
-29.8B
KRW
|
Operating Income
|
27.2B
KRW
|
Other Expenses
|
-21.6B
KRW
|
Net Income
|
5.5B
KRW
|
Profitability Score
Profitability Due Diligence
Studio Dragon Corp's profitability score is 44/100. The higher the profitability score, the more profitable the company is.
Score
Studio Dragon Corp's profitability score is 44/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Studio Dragon Corp's solvency score is 73/100. The higher the solvency score, the more solvent the company is.
Score
Studio Dragon Corp's solvency score is 73/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Studio Dragon Corp
According to Wall Street analysts, the average 1-year price target for Studio Dragon Corp is 52 360 KRW with a low forecast of 35 350 KRW and a high forecast of 65 100 KRW.
Dividends
Current shareholder yield for Studio Dragon Corp 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 Studio Dragon Corp stock under the Base Case scenario is 44 381.43 KRW.
Compared to the current market price of 47 900 KRW, Studio Dragon Corp is Overvalued by 7%.