Rainbow Robotics
KOSDAQ:277810
Intrinsic Value
The intrinsic value of one Rainbow Robotics stock under the Base Case scenario is 3 291.35 KRW. Compared to the current market price of 282 500 KRW, Rainbow Robotics is Overvalued by 99%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Rainbow Robotics
Fundamental Analysis

Revenue & Expenses Breakdown
Rainbow Robotics
Balance Sheet Decomposition
Rainbow Robotics
Current Assets | 114B |
Cash & Short-Term Investments | 95.4B |
Receivables | 11B |
Other Current Assets | 7.6B |
Non-Current Assets | 25.9B |
Long-Term Investments | -400 |
PP&E | 19.5B |
Intangibles | 818.9m |
Other Non-Current Assets | 5.6B |
Free Cash Flow Analysis
Rainbow Robotics
KRW | |
Free Cash Flow | KRW |
Earnings Waterfall
Rainbow Robotics
Revenue
|
19.3B
KRW
|
Cost of Revenue
|
-13B
KRW
|
Gross Profit
|
6.3B
KRW
|
Operating Expenses
|
-9.3B
KRW
|
Operating Income
|
-3B
KRW
|
Other Expenses
|
5.1B
KRW
|
Net Income
|
2.1B
KRW
|
Profitability Score
Profitability Due Diligence
Rainbow Robotics's profitability score is 36/100. The higher the profitability score, the more profitable the company is.
Score
Rainbow Robotics's profitability score is 36/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Rainbow Robotics's solvency score is 75/100. The higher the solvency score, the more solvent the company is.
Score
Rainbow Robotics's solvency score is 75/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Rainbow Robotics
Dividends
Current shareholder yield for Rainbow Robotics 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 Rainbow Robotics stock under the Base Case scenario is 3 291.35 KRW.
Compared to the current market price of 282 500 KRW, Rainbow Robotics is Overvalued by 99%.