Gaonchips Co Ltd
KOSDAQ:399720
Intrinsic Value
The intrinsic value of one Gaonchips Co Ltd stock under the Base Case scenario is 32 001.02 KRW. Compared to the current market price of 38 650 KRW, Gaonchips Co Ltd is Overvalued by 17%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Gaonchips Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Gaonchips Co Ltd
Balance Sheet Decomposition
Gaonchips Co Ltd
Current Assets | 67.9B |
Cash & Short-Term Investments | 28.3B |
Receivables | 34.9B |
Other Current Assets | 4.7B |
Non-Current Assets | 35.5B |
Long-Term Investments | 79m |
PP&E | 21.7B |
Intangibles | 5.8B |
Other Non-Current Assets | 8B |
Free Cash Flow Analysis
Gaonchips Co Ltd
KRW | |
Free Cash Flow | KRW |
Earnings Waterfall
Gaonchips Co Ltd
Revenue
|
96.5B
KRW
|
Cost of Revenue
|
-82.2B
KRW
|
Gross Profit
|
14.2B
KRW
|
Operating Expenses
|
-10.7B
KRW
|
Operating Income
|
3.5B
KRW
|
Other Expenses
|
4B
KRW
|
Net Income
|
7.5B
KRW
|
Profitability Score
Profitability Due Diligence
Gaonchips Co Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Score
Gaonchips Co Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Gaonchips Co Ltd's solvency score is 81/100. The higher the solvency score, the more solvent the company is.
Score
Gaonchips Co Ltd's solvency score is 81/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Gaonchips Co Ltd
According to Wall Street analysts, the average 1-year price target for Gaonchips Co Ltd is 66 300 KRW with a low forecast of 65 650 KRW and a high forecast of 68 250 KRW.
Dividends
Current shareholder yield for Gaonchips 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 Gaonchips Co Ltd stock under the Base Case scenario is 32 001.02 KRW.
Compared to the current market price of 38 650 KRW, Gaonchips Co Ltd is Overvalued by 17%.