DCF Value

The DCF Value for AI Korea Co Ltd (364950) under the Base Case is 8 162.94 KRW. Compared with the current market price of 3 765 KRW, the stock appears Undervalued by 54% .

DCF Value
Base Case
₩8 162.94
Undervaluation 54%
DCF Value
Price ₩3 765
Explore More DCF Valuations

Reverse DCF

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