DCF Value

The DCF Value for HRS Co Ltd (036640) under the Base Case is 7 769.6 KRW. Compared with the current market price of 4 800 KRW, the stock appears Undervalued by 38% .

Key assumptions
DCF Value
Base Case
₩7 769.6
Undervaluation 38%
DCF Value
Price ₩4 800
Explore More DCF Valuations

Reverse DCF

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