DCF Value

The DCF Value for MSC Co Ltd (009780) under the Base Case is 9 495.38 KRW. Compared with the current market price of 6 930 KRW, the stock appears Undervalued by 27% .

Key assumptions
DCF Value
Base Case
₩9 495.38
Undervaluation 27%
DCF Value
Price ₩6 930
Explore More DCF Valuations

Reverse DCF

Single-Assumption Reverse DCF
Stress-test one driver at a time