
E Kocref CR-REIT
KRX:088260

Intrinsic Value
The intrinsic value of one
E Kocref CR-REIT
stock under the Base Case scenario is
7 329.35
KRW.
Compared to the current market price of 4 500 KRW,
E Kocref CR-REIT
is
Undervalued by 39%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
E Kocref CR-REIT
Fundamental Analysis


Revenue & Expenses Breakdown
E Kocref CR-REIT
Balance Sheet Decomposition
E Kocref CR-REIT
Current Assets | 20.3B |
Cash & Short-Term Investments | 20.1B |
Receivables | 167.9m |
Other Current Assets | 783.9k |
Non-Current Assets | 656.6B |
Long-Term Investments | 656.6B |
Other Non-Current Assets | -100 |
Free Cash Flow Analysis
E Kocref CR-REIT
KRW | |
Free Cash Flow | KRW |
Earnings Waterfall
E Kocref CR-REIT
Revenue
|
45.2B
KRW
|
Cost of Revenue
|
-1.1B
KRW
|
Gross Profit
|
44B
KRW
|
Operating Expenses
|
-453.7m
KRW
|
Operating Income
|
43.6B
KRW
|
Other Expenses
|
-30.4B
KRW
|
Net Income
|
13.2B
KRW
|
Profitability Score
Profitability Due Diligence
E Kocref CR-REIT's profitability score is 62/100. The higher the profitability score, the more profitable the company is.

Score
E Kocref CR-REIT's profitability score is 62/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
E Kocref CR-REIT's solvency score is 32/100. The higher the solvency score, the more solvent the company is.

Score
E Kocref CR-REIT's solvency score is 32/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
E Kocref CR-REIT
According to Wall Street analysts, the average 1-year price target for
E Kocref CR-REIT
is 5 763 KRW
with a low forecast of 4 848 KRW and a high forecast of 6 825 KRW.
Dividends
Current shareholder yield for E Kocref CR-REIT 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
E Kocref CR-REIT
stock under the Base Case scenario is
7 329.35
KRW.
Compared to the current market price of 4 500 KRW,
E Kocref CR-REIT
is
Undervalued by 39%.