
Hybe Co Ltd
KRX:352820

Intrinsic Value
The intrinsic value of one
Hybe Co Ltd
stock under the Base Case scenario is
233 109.16
KRW.
Compared to the current market price of 232 000 KRW,
Hybe Co Ltd
is
Fairly Valued.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Hybe Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Hybe Co Ltd
Balance Sheet Decomposition
Hybe Co Ltd
Current Assets | 1.8T |
Cash & Short-Term Investments | 1.2T |
Receivables | 330.8B |
Other Current Assets | 267.3B |
Non-Current Assets | 3.7T |
Long-Term Investments | 677.8B |
PP&E | 355.4B |
Intangibles | 2.2T |
Other Non-Current Assets | 414.1B |
Free Cash Flow Analysis
Hybe Co Ltd
KRW | |
Free Cash Flow | KRW |
Earnings Waterfall
Hybe Co Ltd
Revenue
|
2.3T
KRW
|
Cost of Revenue
|
-1.3T
KRW
|
Gross Profit
|
959.8B
KRW
|
Operating Expenses
|
-775.8B
KRW
|
Operating Income
|
184B
KRW
|
Other Expenses
|
-174.7B
KRW
|
Net Income
|
9.4B
KRW
|
Profitability Score
Profitability Due Diligence
Hybe Co Ltd's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

Score
Hybe Co Ltd's profitability score is 51/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Hybe Co Ltd's solvency score is 57/100. The higher the solvency score, the more solvent the company is.

Score
Hybe Co Ltd's solvency score is 57/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Hybe Co Ltd
According to Wall Street analysts, the average 1-year price target for
Hybe Co Ltd
is 289 170 KRW
with a low forecast of 202 000 KRW and a high forecast of 336 000 KRW.
Dividends
Current shareholder yield for Hybe 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
Hybe Co Ltd
stock under the Base Case scenario is
233 109.16
KRW.
Compared to the current market price of 232 000 KRW,
Hybe Co Ltd
is
Fairly Valued.