DCF Value

The DCF Value for K3I Co Ltd (431190) under the Base Case is 1 789.74 KRW. Compared with the current market price of 2 780 KRW, the stock appears Overvalued by 36% .

DCF Value
Base Case
₩1 789.74
Overvaluation 36%
DCF Value
Price ₩2 780
Explore More DCF Valuations

Reverse DCF

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