HMM Co Ltd
KRX:011200
Intrinsic Value
The intrinsic value of one HMM Co Ltd stock under the Base Case scenario is 5 104.34 KRW. Compared to the current market price of 20 350 KRW, HMM Co Ltd is Overvalued by 75%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
HMM Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
HMM Co Ltd
Balance Sheet Decomposition
HMM Co Ltd
Current Assets | 18T |
Cash & Short-Term Investments | 15.8T |
Receivables | 1.6T |
Other Current Assets | 576.2B |
Non-Current Assets | 15.9T |
Long-Term Investments | 841.9B |
PP&E | 14.6T |
Intangibles | 42.7B |
Other Non-Current Assets | 362.7B |
Free Cash Flow Analysis
HMM Co Ltd
KRW | |
Free Cash Flow | KRW |
Earnings Waterfall
HMM Co Ltd
Revenue
|
11.7T
KRW
|
Cost of Revenue
|
-7.7T
KRW
|
Gross Profit
|
4T
KRW
|
Operating Expenses
|
-450.6B
KRW
|
Operating Income
|
3.5T
KRW
|
Other Expenses
|
227.7B
KRW
|
Net Income
|
3.7T
KRW
|
Profitability Score
Profitability Due Diligence
HMM Co Ltd's profitability score is 71/100. The higher the profitability score, the more profitable the company is.
Score
HMM Co Ltd's profitability score is 71/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
HMM Co Ltd's solvency score is 90/100. The higher the solvency score, the more solvent the company is.
Score
HMM Co Ltd's solvency score is 90/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
HMM Co Ltd
According to Wall Street analysts, the average 1-year price target for HMM Co Ltd is 21 547.5 KRW with a low forecast of 17 170 KRW and a high forecast of 26 250 KRW.
Dividends
Current shareholder yield for HMM 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 HMM Co Ltd stock under the Base Case scenario is 5 104.34 KRW.
Compared to the current market price of 20 350 KRW, HMM Co Ltd is Overvalued by 75%.