DCF Value

The DCF Value for VirNect Co Ltd (438700) under the Base Case is -3 571.66 KRW. Compared with the current market price of 1 784 KRW, the stock appears Overvalued by 100% .

Key assumptions
DCF Value
Base Case
₩-3 571.66
Overvaluation 100%
DCF Value
Price ₩1 784
Explore More DCF Valuations

Reverse DCF

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