KCTech Co Ltd
KRX:281820
Intrinsic Value
The intrinsic value of one KCTech Co Ltd stock under the Base Case scenario is 33 306.5 KRW. Compared to the current market price of 31 850 KRW, KCTech Co Ltd is Undervalued by 4%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
KCTech Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
KCTech Co Ltd
Balance Sheet Decomposition
KCTech Co Ltd
Current Assets | 420B |
Cash & Short-Term Investments | 257.3B |
Receivables | 92B |
Other Current Assets | 70.7B |
Non-Current Assets | 129.2B |
Long-Term Investments | 500m |
PP&E | 93.9B |
Intangibles | 6.7B |
Other Non-Current Assets | 28.1B |
Free Cash Flow Analysis
KCTech Co Ltd
KRW | |
Free Cash Flow | KRW |
Earnings Waterfall
KCTech Co Ltd
Revenue
|
385.4B
KRW
|
Cost of Revenue
|
-261.6B
KRW
|
Gross Profit
|
123.8B
KRW
|
Operating Expenses
|
-74B
KRW
|
Operating Income
|
49.8B
KRW
|
Other Expenses
|
2.9B
KRW
|
Net Income
|
52.7B
KRW
|
Profitability Score
Profitability Due Diligence
KCTech Co Ltd's profitability score is 56/100. The higher the profitability score, the more profitable the company is.
Score
KCTech Co Ltd's profitability score is 56/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
KCTech Co Ltd's solvency score is 99/100. The higher the solvency score, the more solvent the company is.
Score
KCTech Co Ltd's solvency score is 99/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
KCTech Co Ltd
According to Wall Street analysts, the average 1-year price target for KCTech Co Ltd is 49 062 KRW with a low forecast of 45 450 KRW and a high forecast of 54 600 KRW.
Dividends
Current shareholder yield for KCTech 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 KCTech Co Ltd stock under the Base Case scenario is 33 306.5 KRW.
Compared to the current market price of 31 850 KRW, KCTech Co Ltd is Undervalued by 4%.