DCF Value

The DCF Value for HizeAero Co Ltd (221840) under the Base Case is 5 318.03 KRW. Compared with the current market price of 1 988 KRW, the stock appears Undervalued by 63% .

Key assumptions
DCF Value
Base Case
₩5 318.03
Undervaluation 63%
DCF Value
Price ₩1 988
Explore More DCF Valuations

Reverse DCF

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