
Cyberlink Corp
TWSE:5203

Intrinsic Value
The intrinsic value of one
Cyberlink Corp
stock under the Base Case scenario is
95.68
TWD.
Compared to the current market price of 123 TWD,
Cyberlink Corp
is
Overvalued by 22%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Cyberlink Corp
Fundamental Analysis


Revenue & Expenses Breakdown
Cyberlink Corp
Balance Sheet Decomposition
Cyberlink Corp
Current Assets | 2.3B |
Cash & Short-Term Investments | 2.2B |
Receivables | 118.3m |
Other Current Assets | 37m |
Non-Current Assets | 3.6B |
Long-Term Investments | 3B |
PP&E | 451.9m |
Other Non-Current Assets | 94.7m |
Free Cash Flow Analysis
Cyberlink Corp
TWD | |
Free Cash Flow | TWD |
Earnings Waterfall
Cyberlink Corp
Revenue
|
2.1B
TWD
|
Cost of Revenue
|
-287.5m
TWD
|
Gross Profit
|
1.8B
TWD
|
Operating Expenses
|
-1.6B
TWD
|
Operating Income
|
165.5m
TWD
|
Other Expenses
|
74.1m
TWD
|
Net Income
|
239.6m
TWD
|
Profitability Score
Profitability Due Diligence
Cyberlink Corp's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

Score
Cyberlink Corp's profitability score is 51/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Cyberlink Corp's solvency score is 92/100. The higher the solvency score, the more solvent the company is.

Score
Cyberlink Corp's solvency score is 92/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Cyberlink Corp
Dividends
Current shareholder yield for Cyberlink 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
Cyberlink Corp
stock under the Base Case scenario is
95.68
TWD.
Compared to the current market price of 123 TWD,
Cyberlink Corp
is
Overvalued by 22%.