
LIG Nex1 Co Ltd
KRX:079550

Intrinsic Value
The intrinsic value of one
LIG Nex1 Co Ltd
stock under the Base Case scenario is
383 228.51
KRW.
Compared to the current market price of 290 500 KRW,
LIG Nex1 Co Ltd
is
Undervalued by 24%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
LIG Nex1 Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
LIG Nex1 Co Ltd
Balance Sheet Decomposition
LIG Nex1 Co Ltd
Current Assets | 3.9T |
Cash & Short-Term Investments | 546.9B |
Receivables | 884.4B |
Other Current Assets | 2.5T |
Non-Current Assets | 2.2T |
Long-Term Investments | 73.3B |
PP&E | 1.4T |
Intangibles | 629.2B |
Other Non-Current Assets | 156.8B |
Free Cash Flow Analysis
LIG Nex1 Co Ltd
KRW | |
Free Cash Flow | KRW |
Earnings Waterfall
LIG Nex1 Co Ltd
Revenue
|
3.3T
KRW
|
Cost of Revenue
|
-2.8T
KRW
|
Gross Profit
|
452.6B
KRW
|
Operating Expenses
|
-222.8B
KRW
|
Operating Income
|
229.8B
KRW
|
Other Expenses
|
-8.1B
KRW
|
Net Income
|
221.7B
KRW
|
Profitability Score
Profitability Due Diligence
LIG Nex1 Co Ltd's profitability score is 56/100. The higher the profitability score, the more profitable the company is.

Score
LIG Nex1 Co Ltd's profitability score is 56/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
LIG Nex1 Co Ltd's solvency score is 53/100. The higher the solvency score, the more solvent the company is.

Score
LIG Nex1 Co Ltd's solvency score is 53/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
LIG Nex1 Co Ltd
According to Wall Street analysts, the average 1-year price target for
LIG Nex1 Co Ltd
is 324 836 KRW
with a low forecast of 289 870 KRW and a high forecast of 380 100 KRW.
Dividends
Current shareholder yield for LIG Nex1 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
LIG Nex1 Co Ltd
stock under the Base Case scenario is
383 228.51
KRW.
Compared to the current market price of 290 500 KRW,
LIG Nex1 Co Ltd
is
Undervalued by 24%.