DCF Value

The DCF Value for TS Trillion Co Ltd (317240) under the Base Case is 102.1 KRW. Compared with the current market price of 860 KRW, the stock appears Overvalued by 88% .

Key assumptions
DCF Value
Base Case
₩102.1
Overvaluation 88%
DCF Value
Price ₩860
Explore More DCF Valuations

Reverse DCF

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