I Scream Media Co Ltd banner

DCF Value

The DCF Value for I Scream Media Co Ltd (461300) under the Base Case is 135 636.94 KRW. Compared with the current market price of 17 250 KRW, the stock appears Undervalued by 87% .

Key assumptions
DCF Value
Base Case
₩135 636.94
Undervaluation 87%
DCF Value
Price ₩17 250
Explore More DCF Valuations

Reverse DCF

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