DCF Value

The DCF Value for NRB Inc (475230) under the Base Case is 79 002.66 KRW. Compared with the current market price of 7 570 KRW, the stock appears Undervalued by 90% .

Key assumptions
DCF Value
Base Case
₩79 002.66
Undervaluation 90%
DCF Value
Price ₩7 570
Explore More DCF Valuations

Reverse DCF

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