
iMarketKorea Inc
KRX:122900

Intrinsic Value
The intrinsic value of one
iMarketKorea Inc
stock under the Base Case scenario is
19 927.5
KRW.
Compared to the current market price of 7 870 KRW,
iMarketKorea Inc
is
Undervalued by 61%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
iMarketKorea Inc
Fundamental Analysis


Revenue & Expenses Breakdown
iMarketKorea Inc
Balance Sheet Decomposition
iMarketKorea Inc
Current Assets | 857.5B |
Cash & Short-Term Investments | 191B |
Receivables | 551.6B |
Other Current Assets | 114.9B |
Non-Current Assets | 369.9B |
Long-Term Investments | 85.1B |
PP&E | 146.9B |
Intangibles | 112.4B |
Other Non-Current Assets | 25.5B |
Free Cash Flow Analysis
iMarketKorea Inc
KRW | |
Free Cash Flow | KRW |
Earnings Waterfall
iMarketKorea Inc
Revenue
|
3.4T
KRW
|
Cost of Revenue
|
-3.3T
KRW
|
Gross Profit
|
161.5B
KRW
|
Operating Expenses
|
-117.4B
KRW
|
Operating Income
|
44.1B
KRW
|
Other Expenses
|
-17.6B
KRW
|
Net Income
|
26.5B
KRW
|
Profitability Score
Profitability Due Diligence
iMarketKorea Inc's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

Score
iMarketKorea Inc's profitability score is 46/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
iMarketKorea Inc's solvency score is 65/100. The higher the solvency score, the more solvent the company is.

Score
iMarketKorea Inc's solvency score is 65/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
iMarketKorea Inc
According to Wall Street analysts, the average 1-year price target for
iMarketKorea Inc
is 12 240 KRW
with a low forecast of 12 120 KRW and a high forecast of 12 600 KRW.
Dividends
Current shareholder yield for iMarketKorea Inc 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
iMarketKorea Inc
stock under the Base Case scenario is
19 927.5
KRW.
Compared to the current market price of 7 870 KRW,
iMarketKorea Inc
is
Undervalued by 61%.