
Pan Ocean Co Ltd
KRX:028670

Intrinsic Value
The intrinsic value of one
Pan Ocean Co Ltd
stock under the Base Case scenario is
11 060.64
KRW.
Compared to the current market price of 3 350 KRW,
Pan Ocean Co Ltd
is
Undervalued by 70%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Pan Ocean Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Pan Ocean Co Ltd
Balance Sheet Decomposition
Pan Ocean Co Ltd
Current Assets | 1.8T |
Cash & Short-Term Investments | 1.1T |
Receivables | 345.4B |
Other Current Assets | 357.9B |
Non-Current Assets | 6.9T |
Long-Term Investments | 181.4B |
PP&E | 6.6T |
Intangibles | 11.5B |
Other Non-Current Assets | 111.6B |
Free Cash Flow Analysis
Pan Ocean Co Ltd
KRW | |
Free Cash Flow | KRW |
Earnings Waterfall
Pan Ocean Co Ltd
Revenue
|
4.5T
KRW
|
Cost of Revenue
|
-4T
KRW
|
Gross Profit
|
547.3B
KRW
|
Operating Expenses
|
-117.2B
KRW
|
Operating Income
|
430.1B
KRW
|
Other Expenses
|
-113.6B
KRW
|
Net Income
|
316.5B
KRW
|
Profitability Score
Profitability Due Diligence
Pan Ocean Co Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Score
Pan Ocean Co Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Pan Ocean Co Ltd's solvency score is 44/100. The higher the solvency score, the more solvent the company is.

Score
Pan Ocean Co Ltd's solvency score is 44/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Pan Ocean Co Ltd
According to Wall Street analysts, the average 1-year price target for
Pan Ocean Co Ltd
is 5 100 KRW
with a low forecast of 4 141 KRW and a high forecast of 5 880 KRW.
Dividends
Current shareholder yield for Pan Ocean 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
Pan Ocean Co Ltd
stock under the Base Case scenario is
11 060.64
KRW.
Compared to the current market price of 3 350 KRW,
Pan Ocean Co Ltd
is
Undervalued by 70%.