
Orion Corp
KRX:271560

Intrinsic Value
The intrinsic value of one
Orion Corp
stock under the Base Case scenario is
153 541.33
KRW.
Compared to the current market price of 119 400 KRW,
Orion Corp
is
Undervalued by 22%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Orion Corp
Fundamental Analysis


Revenue & Expenses Breakdown
Orion Corp
Balance Sheet Decomposition
Orion Corp
Current Assets | 1.2T |
Cash & Short-Term Investments | 755.8B |
Receivables | 214.8B |
Other Current Assets | 257.5B |
Non-Current Assets | 2.5T |
Long-Term Investments | 642.6B |
PP&E | 1.8T |
Intangibles | 59.1B |
Other Non-Current Assets | 24.1B |
Free Cash Flow Analysis
Orion Corp
KRW | |
Free Cash Flow | KRW |
Earnings Waterfall
Orion Corp
Revenue
|
3T
KRW
|
Cost of Revenue
|
-1.8T
KRW
|
Gross Profit
|
1.2T
KRW
|
Operating Expenses
|
-648.2B
KRW
|
Operating Income
|
524.3B
KRW
|
Other Expenses
|
-140.8B
KRW
|
Net Income
|
383.5B
KRW
|
Profitability Score
Profitability Due Diligence
Orion Corp's profitability score is 58/100. The higher the profitability score, the more profitable the company is.

Score
Orion Corp's profitability score is 58/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Orion Corp's solvency score is 98/100. The higher the solvency score, the more solvent the company is.

Score
Orion Corp's solvency score is 98/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Orion Corp
According to Wall Street analysts, the average 1-year price target for
Orion Corp
is 131 495 KRW
with a low forecast of 103 020 KRW and a high forecast of 168 000 KRW.
Dividends
Current shareholder yield for Orion 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
Orion Corp
stock under the Base Case scenario is
153 541.33
KRW.
Compared to the current market price of 119 400 KRW,
Orion Corp
is
Undervalued by 22%.