Eusu Holdings Co Ltd
KRX:000700
Intrinsic Value
The intrinsic value of one Eusu Holdings Co Ltd stock under the Base Case scenario is 24 600.83 KRW. Compared to the current market price of 5 530 KRW, Eusu Holdings Co Ltd is Undervalued by 78%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Eusu Holdings Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Eusu Holdings Co Ltd
Balance Sheet Decomposition
Eusu Holdings Co Ltd
Current Assets | 291B |
Cash & Short-Term Investments | 187.9B |
Receivables | 91.4B |
Other Current Assets | 11.7B |
Non-Current Assets | 187.7B |
Long-Term Investments | 149.9B |
PP&E | 13.9B |
Intangibles | 7.5B |
Other Non-Current Assets | 16.4B |
Free Cash Flow Analysis
Eusu Holdings Co Ltd
KRW | |
Free Cash Flow | KRW |
Earnings Waterfall
Eusu Holdings Co Ltd
Revenue
|
435.9B
KRW
|
Cost of Revenue
|
-349.3B
KRW
|
Gross Profit
|
86.6B
KRW
|
Operating Expenses
|
-67.9B
KRW
|
Operating Income
|
18.7B
KRW
|
Other Expenses
|
-2.2B
KRW
|
Net Income
|
16.5B
KRW
|
Profitability Score
Profitability Due Diligence
Eusu Holdings Co Ltd's profitability score is 48/100. The higher the profitability score, the more profitable the company is.
Score
Eusu Holdings Co Ltd's profitability score is 48/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Eusu Holdings Co Ltd's solvency score is 88/100. The higher the solvency score, the more solvent the company is.
Score
Eusu Holdings Co Ltd's solvency score is 88/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Eusu Holdings Co Ltd
Dividends
Current shareholder yield for Eusu Holdings 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 Eusu Holdings Co Ltd stock under the Base Case scenario is 24 600.83 KRW.
Compared to the current market price of 5 530 KRW, Eusu Holdings Co Ltd is Undervalued by 78%.