DCF Value

The DCF Value for Cosmax NBT Inc (222040) under the Base Case is 11 232.97 KRW. Compared with the current market price of 4 710 KRW, the stock appears Undervalued by 58% .

Key assumptions
DCF Value
Base Case
₩11 232.97
Undervaluation 58%
DCF Value
Price ₩4 710
Explore More DCF Valuations

Reverse DCF

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