
AmorePacific Corp
KRX:090430

Intrinsic Value
The intrinsic value of one
AmorePacific Corp
stock under the Base Case scenario is
159 197.07
KRW.
Compared to the current market price of 109 900 KRW,
AmorePacific Corp
is
Undervalued by 31%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
AmorePacific Corp
Fundamental Analysis


Revenue & Expenses Breakdown
AmorePacific Corp
Balance Sheet Decomposition
AmorePacific Corp
Current Assets | 1.7T |
Cash & Short-Term Investments | 726.5B |
Receivables | 424.8B |
Other Current Assets | 583.5B |
Non-Current Assets | 5T |
Long-Term Investments | 642.5B |
PP&E | 2.4T |
Intangibles | 1.8T |
Other Non-Current Assets | 198.5B |
Free Cash Flow Analysis
AmorePacific Corp
KRW | |
Free Cash Flow | KRW |
Earnings Waterfall
AmorePacific Corp
Revenue
|
3.9T
KRW
|
Cost of Revenue
|
-1.1T
KRW
|
Gross Profit
|
2.7T
KRW
|
Operating Expenses
|
-2.5T
KRW
|
Operating Income
|
220.5B
KRW
|
Other Expenses
|
372.7B
KRW
|
Net Income
|
593.2B
KRW
|
Profitability Score
Profitability Due Diligence
AmorePacific Corp's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Score
AmorePacific Corp's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
AmorePacific Corp's solvency score is 76/100. The higher the solvency score, the more solvent the company is.

Score
AmorePacific Corp's solvency score is 76/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
AmorePacific Corp
According to Wall Street analysts, the average 1-year price target for
AmorePacific Corp
is 160 752 KRW
with a low forecast of 99 990 KRW and a high forecast of 220 500 KRW.
Dividends
Current shareholder yield for AmorePacific Corp 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
AmorePacific Corp
stock under the Base Case scenario is
159 197.07
KRW.
Compared to the current market price of 109 900 KRW,
AmorePacific Corp
is
Undervalued by 31%.