DCF Value

The DCF Value for Exa E&C Inc (054940) under the Base Case is 4 369.75 KRW. Compared with the current market price of 3 450 KRW, the stock appears Undervalued by 21% .

Key assumptions
DCF Value
Base Case
₩4 369.75
Undervaluation 21%
DCF Value
Price ₩3 450
Explore More DCF Valuations

Reverse DCF

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