Lake Materials Co Ltd
KOSDAQ:281740
Intrinsic Value
The intrinsic value of one Lake Materials Co Ltd stock under the Base Case scenario is 19 900.36 KRW. Compared to the current market price of 15 000 KRW, Lake Materials Co Ltd is Undervalued by 25%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Lake Materials Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Lake Materials Co Ltd
Balance Sheet Decomposition
Lake Materials Co Ltd
Current Assets | 127.5B |
Cash & Short-Term Investments | 21.7B |
Receivables | 30.6B |
Other Current Assets | 75.2B |
Non-Current Assets | 223.8B |
Long-Term Investments | 2.5B |
PP&E | 210.3B |
Intangibles | 1B |
Other Non-Current Assets | 10B |
Free Cash Flow Analysis
Lake Materials Co Ltd
KRW | |
Free Cash Flow | KRW |
Earnings Waterfall
Lake Materials Co Ltd
Revenue
|
138.7B
KRW
|
Cost of Revenue
|
-102.5B
KRW
|
Gross Profit
|
36.3B
KRW
|
Operating Expenses
|
-14.1B
KRW
|
Operating Income
|
22.2B
KRW
|
Other Expenses
|
-1.3B
KRW
|
Net Income
|
20.9B
KRW
|
Profitability Score
Profitability Due Diligence
Lake Materials Co Ltd's profitability score is 56/100. The higher the profitability score, the more profitable the company is.
Score
Lake Materials Co Ltd's profitability score is 56/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Lake Materials Co Ltd's solvency score is 39/100. The higher the solvency score, the more solvent the company is.
Score
Lake Materials Co Ltd's solvency score is 39/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Lake Materials Co Ltd
According to Wall Street analysts, the average 1-year price target for Lake Materials Co Ltd is 11 730 KRW with a low forecast of 11 615 KRW and a high forecast of 12 075 KRW.
Dividends
Current shareholder yield for Lake Materials 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 Lake Materials Co Ltd stock under the Base Case scenario is 19 900.36 KRW.
Compared to the current market price of 15 000 KRW, Lake Materials Co Ltd is Undervalued by 25%.