Korea Circuit Co Ltd
KRX:007810
Intrinsic Value
The intrinsic value of one Korea Circuit Co Ltd stock under the Base Case scenario is 24 790.17 KRW. Compared to the current market price of 9 930 KRW, Korea Circuit Co Ltd is Undervalued by 60%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Korea Circuit Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Korea Circuit Co Ltd
Balance Sheet Decomposition
Korea Circuit Co Ltd
Current Assets | 576.8B |
Cash & Short-Term Investments | 203.3B |
Receivables | 238.8B |
Other Current Assets | 134.6B |
Non-Current Assets | 678.6B |
Long-Term Investments | 253.6B |
PP&E | 404.1B |
Intangibles | 2.8B |
Other Non-Current Assets | 18.1B |
Free Cash Flow Analysis
Korea Circuit Co Ltd
KRW | |
Free Cash Flow | KRW |
Earnings Waterfall
Korea Circuit Co Ltd
Revenue
|
1.4T
KRW
|
Cost of Revenue
|
-1.4T
KRW
|
Gross Profit
|
18B
KRW
|
Operating Expenses
|
-51.2B
KRW
|
Operating Income
|
-33.2B
KRW
|
Other Expenses
|
-92.8B
KRW
|
Net Income
|
-125.9B
KRW
|
Profitability Score
Profitability Due Diligence
Korea Circuit Co Ltd's profitability score is 36/100. The higher the profitability score, the more profitable the company is.
Score
Korea Circuit Co Ltd's profitability score is 36/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Korea Circuit Co Ltd's solvency score is 41/100. The higher the solvency score, the more solvent the company is.
Score
Korea Circuit Co Ltd's solvency score is 41/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Korea Circuit Co Ltd
According to Wall Street analysts, the average 1-year price target for Korea Circuit Co Ltd is 19 380 KRW with a low forecast of 19 190 KRW and a high forecast of 19 950 KRW.
Dividends
Current shareholder yield for Korea Circuit 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 Korea Circuit Co Ltd stock under the Base Case scenario is 24 790.17 KRW.
Compared to the current market price of 9 930 KRW, Korea Circuit Co Ltd is Undervalued by 60%.