DCF Value

The DCF Value for CyberOne Co Ltd (356890) under the Base Case is 5 836.68 KRW. Compared with the current market price of 2 245 KRW, the stock appears Undervalued by 62% .

Key assumptions
DCF Value
Base Case
₩5 836.68
Undervaluation 62%
DCF Value
Price ₩2 245
Explore More DCF Valuations

Reverse DCF

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