DCF Value

The DCF Value for Setopia Co Ltd (222810) under the Base Case is -67 783.33 KRW. Compared with the current market price of 1 080 KRW, the stock appears Overvalued by 100% .

Key assumptions
DCF Value
Base Case
₩-67 783.33
Overvaluation 100%
DCF Value
Price ₩1 080
Explore More DCF Valuations

Reverse DCF

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