DCF Value

The DCF Value for Ray Co Ltd (228670) under the Base Case is 14 621.62 KRW. Compared with the current market price of 4 370 KRW, the stock appears Undervalued by 70% .

Key assumptions
DCF Value
Base Case
₩14 621.62
Undervaluation 70%
DCF Value
Price ₩4 370
Explore More DCF Valuations

Reverse DCF

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