First Time Loading...

Hugel Inc

Watchlist Manager
Hugel Inc
Price: 125 000 KRW +2.63% Market Closed
Updated: Oct 1, 2023

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Sep 30, 2023.

Estimated DCF Value of one 145020 stock is 160 249.74 KRW. Compared to the current market price of 125 000 KRW, the stock is Undervalued by 22%.

DCF Value
Base Case
160 249.74 KRW
Undervaluation 22%
DCF Value
Worst Case
Base Case
Best Case
160 249.74
DCF Value
Worst Case
Base Case
Best Case
DCF Value: 160 249.74 KRW
Hugel Inc Competitors:
DCF Valuation
Biomarin Pharmaceutical Inc
Probi AB
CK Life Sciences Intl (Holdings) Inc
Aurinia Pharmaceuticals Inc
Lepu Biopharma Co Ltd
PTC Therapeutics Inc
MedPacto Inc
BioArctic AB

Present Value Calculation

The first step in the DCF calculation process is to estimate the company's future free cash flow. Once free cash flow is forecasted, it is discounted at a risk-appropriate discount rate. The resulting value is the present value of the company's free cash flow. You can change any model inputs below.

Available Valuation Models
1 valuation model available
Alpha Spread
Updated on Sep 30, 2023
Default Valuation
Create My Valuation Model
Other investors haven't shared any valuation models for Hugel Inc.
Model Settings
Discount Rate
Forecast Period
5 Years
Terminal Growth
Discount Rate
Terminal Growth
Growth Period
5 Years
Copy as My Model

DCF Model
Base Case Scenario

Rotate your device to view
DCF Model

To view the process of deriving the DCF Value of one share from the estimated Present Value, see the DCF Value Calculation block.

DCF Value Calculation

Depending on which type of operating model is chosen (equity or whole firm valuation model), the resulting value is either the value of equity or the value of the entire firm. In the case of the latter, to move from the value of the firm to the value of equity, liabilities are subtracted and assets are added.

Capital Structure
From Present Value to DCF Value

Present Value 1.4T KRW
+ Cash & Equivalents 132B KRW
+ Investments 478B KRW
Firm Value 2T KRW
- Debt 1.3B KRW
- Minority Interest 77.1B KRW
Equity Value 1.9T KRW
/ Shares Outstanding 11.8m
145020 DCF Value 160 249.74 KRW
Undervalued by 22%

To view the process of calculating the Present Value of Hugel Inc' future free cash flow, see the Present Value Calculation block.

Valuation Analysis

After the valuation process, in order to gain a deeper understanding of the relationship between risk and opportunity, it is useful to study the dynamic of company's valuation under various inputs to the DCF model in use.

DCF Financials
Financials used in DCF Calculation

324B 561B
Operating Income
101B 154B
85.2B 126B

Sensitivity Analysis
DCF Value Sensitivity Analysis

See Also

Other Stocks
What is the DCF value of one 145020 stock?

Estimated DCF Value of one 145020 stock is 160 249.74 KRW. Compared to the current market price of 125 000 KRW, the stock is Undervalued by 22%.

The true DCF Value lies somewhere between the worst-case and best-case scenario values. This is because the future is not predetermined, and the stock's DCF Value is based almost entirely on the future of the company. Knowing the full range of possible stock DCF values gives a complete picture of the investment risks and opportunities.

How was the DCF Value calculated?

1. Present Value Calculation. Using the DCF Operating Model we project Hugel Inc's future free cash flow and discount it at a selected discount rate to calculate its Present Value (1.4T KRW).

2. DCF Value Calculation. We use the company's capital structure to calculate the total Equity Value based on the previously computed Present Value of the free cash flow. Dividing the Equity Value by the number of shares outstanding gives us the DCF Value of 160 249.74 KRW per one 145020 share.