Maeil Dairies Co Ltd
KOSDAQ:267980
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
M
|
Maeil Dairies Co Ltd
KOSDAQ:267980
|
KR |
|
L
|
La Doria SpA
F:2DO
|
IT |
|
R
|
Rex Trueform Group Ltd
JSE:RTO
|
ZA |
|
E
|
Empire Resources Ltd
ASX:ERL
|
AU |
|
N
|
NovaGold Resources Inc
AMEX:NG
|
US |
|
BankFinancial Corp
NASDAQ:BFIN
|
US |
|
Styrenix Performance Materials Ltd
NSE:STYRENIX
|
IN |
|
Ozaurum Resources Ltd
ASX:OZM
|
AU |
|
P
|
Phoenix Holdings Ltd
TASE:PHOE
|
IL |
|
ATAI Life Sciences NV
NASDAQ:ATAI
|
DE |
|
O
|
OneJoon Co Ltd
KOSDAQ:382840
|
KR |
|
S
|
Sta Lucia Land Inc
XPHS:SLI
|
PH |
|
My Size Inc
NASDAQ:MYSZ
|
IL |
|
Tod's SpA
MIL:TOD
|
IT |
|
P
|
PSG Konsult Ltd
JSE:KST
|
ZA |
|
G
|
Guoan International Ltd
HKEX:143
|
HK |
|
Torex Gold Resources Inc
TSX:TXG
|
CA |
|
Minbos Resources Ltd
ASX:MNB
|
AU |
|
H
|
Hana Micron Inc
KOSDAQ:067310
|
KR |
|
C
|
China Satellite Communications Co Ltd
SSE:601698
|
CN |
|
Noel Gifts International Ltd
SGX:543
|
SG |
|
SeaWorld Entertainment Inc
NYSE:PRKS
|
US |
|
G
|
Golfzon Newdin Holdings Co Ltd
KOSDAQ:121440
|
KR |
DCF Value
This DCF valuation model was created by
Alpha Spread
and was last updated on
Apr 12, 2026.
Estimated DCF Value of one 267980 stock is hidden KRW. Compared to the current market price of 36 200 KRW, the stock is hidden .
Present Value Calculation
This block is the starting point of the DCF valuation process. It calculates the present value of a company's forecasted cash flows based on selected operating model. Adjust key parameters like discount rate and terminal growth, and alter inputs such as revenue growth and margins to see their impact on valuation.
DCF Model
Base Case Scenario
Switching the operating model will discard any changes made to the current valuation.
DCF Operating Model
DCF Value Calculation
This stage translates the present value into DCF value per share. For firm valuation models, it adjusts present value for debt and assets to derive equity value (skipped if using equity valuation model). Finally, this equity value is divided by the number of shares to determine the DCF value per share.
Present Value to DCF Value
Capital Structure
DCF Capital Structure
Valuation Analysis
Sensitivity Analysis
DCF Value Sensitivity Analysis
Sensitivity Analysis assesses how changes in key factors like revenue growth, margin, and discount rate affect a stock's DCF value. By visualizing various scenarios, from significant downturns to optimistic growth, this tool helps you understand potential valuation shifts, aiding in risk assessment and strategic decision-making.
DCF Sensitivity Analysis
DCF Financials
Financials used in DCF Calculation
DCF Financials
What is the DCF value of one 267980 stock?
Estimated DCF Value of one 267980 stock is hidden KRW. Compared to the current market price of 36 200 KRW, the stock is hidden .
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. Utilizing the DCF operating model, Maeil Dairies Co Ltd's future cash flows are projected and then discounted using a chosen discount rate to determine its Present Value, which is calculated at hidden .
2. DCF Value Calculation. The company's capital structure is employed to derive the total Equity Value from the previously calculated Present Value of the cash flow. This Equity Value, when divided by the total number of outstanding shares, yields the DCF Value of hidden per share.
