
Amorepacific Group
KRX:002790

Intrinsic Value
The intrinsic value of one
Amorepacific Group
stock under the Base Case scenario is
33 998.47
KRW.
Compared to the current market price of 21 000 KRW,
Amorepacific Group
is
Undervalued by 38%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Amorepacific Group
Fundamental Analysis


Revenue & Expenses Breakdown
Amorepacific Group
Balance Sheet Decomposition
Amorepacific Group
Current Assets | 2.6T |
Cash & Short-Term Investments | 1.5T |
Receivables | 441.9B |
Other Current Assets | 680.3B |
Non-Current Assets | 6T |
Long-Term Investments | 657.7B |
PP&E | 2.8T |
Intangibles | 2.3T |
Other Non-Current Assets | 222.4B |
Free Cash Flow Analysis
Amorepacific Group
KRW | |
Free Cash Flow | KRW |
Earnings Waterfall
Amorepacific Group
Revenue
|
4.3T
KRW
|
Cost of Revenue
|
-1.2T
KRW
|
Gross Profit
|
3.1T
KRW
|
Operating Expenses
|
-2.8T
KRW
|
Operating Income
|
249.3B
KRW
|
Other Expenses
|
-19.4B
KRW
|
Net Income
|
229.9B
KRW
|
Profitability Score
Profitability Due Diligence
Amorepacific Group's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

Score
Amorepacific Group's profitability score is 48/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Amorepacific Group's solvency score is 66/100. The higher the solvency score, the more solvent the company is.

Score
Amorepacific Group's solvency score is 66/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Amorepacific Group
According to Wall Street analysts, the average 1-year price target for
Amorepacific Group
is 36 082.5 KRW
with a low forecast of 20 200 KRW and a high forecast of 54 600 KRW.
Dividends
Current shareholder yield for Amorepacific Group 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
Amorepacific Group
stock under the Base Case scenario is
33 998.47
KRW.
Compared to the current market price of 21 000 KRW,
Amorepacific Group
is
Undervalued by 38%.