Shift Up Corp
KRX:462870
Intrinsic Value
The intrinsic value of one Shift Up Corp stock under the Base Case scenario is 52 241.4 KRW. Compared to the current market price of 54 400 KRW, Shift Up Corp is Overvalued by 4%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Shift Up Corp
Fundamental Analysis

Revenue & Expenses Breakdown
Shift Up Corp
Balance Sheet Decomposition
Shift Up Corp
Current Assets | 768.2B |
Cash & Short-Term Investments | 647.3B |
Receivables | 113.7B |
Other Current Assets | 7.1B |
Non-Current Assets | 35.7B |
Long-Term Investments | 13.6B |
PP&E | 13.8B |
Intangibles | 3B |
Other Non-Current Assets | 5.3B |
Free Cash Flow Analysis
Shift Up Corp
KRW | |
Free Cash Flow | KRW |
Earnings Waterfall
Shift Up Corp
Revenue
|
224.1B
KRW
|
Operating Expenses
|
-71.4B
KRW
|
Operating Income
|
152.7B
KRW
|
Other Expenses
|
-4.7B
KRW
|
Net Income
|
148B
KRW
|
Profitability Score
Profitability Due Diligence
Shift Up Corp's profitability score is 74/100. The higher the profitability score, the more profitable the company is.
Score
Shift Up Corp's profitability score is 74/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Shift Up Corp's solvency score is 99/100. The higher the solvency score, the more solvent the company is.
Score
Shift Up Corp's solvency score is 99/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Shift Up Corp
According to Wall Street analysts, the average 1-year price target for Shift Up Corp is 81 260 KRW with a low forecast of 59 590 KRW and a high forecast of 102 900 KRW.
Dividends
Current shareholder yield for Shift Up 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 Shift Up Corp stock under the Base Case scenario is 52 241.4 KRW.
Compared to the current market price of 54 400 KRW, Shift Up Corp is Overvalued by 4%.