Saltlux Inc
KOSDAQ:304100
Intrinsic Value
The intrinsic value of one Saltlux Inc stock under the Base Case scenario is 22 721.07 KRW. Compared to the current market price of 34 050 KRW, Saltlux Inc is Overvalued by 33%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Saltlux Inc
Fundamental Analysis

Revenue & Expenses Breakdown
Saltlux Inc
Balance Sheet Decomposition
Saltlux Inc
Current Assets | 40.9B |
Cash & Short-Term Investments | 29.7B |
Receivables | 7.9B |
Other Current Assets | 3.3B |
Non-Current Assets | 55.3B |
Long-Term Investments | 12.9B |
PP&E | 13B |
Intangibles | 25B |
Other Non-Current Assets | 4.4B |
Free Cash Flow Analysis
Saltlux Inc
KRW | |
Free Cash Flow | KRW |
Earnings Waterfall
Saltlux Inc
Revenue
|
33.2B
KRW
|
Cost of Revenue
|
-5.4B
KRW
|
Gross Profit
|
27.8B
KRW
|
Operating Expenses
|
-35.6B
KRW
|
Operating Income
|
-7.8B
KRW
|
Other Expenses
|
2.9B
KRW
|
Net Income
|
-4.8B
KRW
|
Profitability Score
Profitability Due Diligence
Saltlux Inc's profitability score is 29/100. The higher the profitability score, the more profitable the company is.
Score
Saltlux Inc's profitability score is 29/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Saltlux Inc's solvency score is 70/100. The higher the solvency score, the more solvent the company is.
Score
Saltlux Inc's solvency score is 70/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Saltlux Inc
Dividends
Current shareholder yield for Saltlux 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 Saltlux Inc stock under the Base Case scenario is 22 721.07 KRW.
Compared to the current market price of 34 050 KRW, Saltlux Inc is Overvalued by 33%.