First Time Loading...

CITech Co Ltd
KRX:004920

Watchlist Manager
CITech Co Ltd Logo
CITech Co Ltd
KRX:004920
Watchlist
Price: 1 900 KRW +2.37% Market Closed
Updated: Oct 1, 2023

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Sep 29, 2023.

Estimated DCF Value of one 004920 stock is 713 KRW. Compared to the current market price of 1 900 KRW, the stock is Overvalued by 62%.

DCF Value
Base Case
713 KRW
Overvaluation 62%
DCF Value
Price
Worst Case
Base Case
Best Case
713
DCF Value
Worst Case
Base Case
Best Case
Hide
DCF Value: 713 KRW
CITech Co Ltd Competitors:
DCF Valuation
ALMDG
Mgi Digital Technology SA
3050
U-Tech Media Corp
CAN
Canaan Inc
CLAB
C-Lab Ltd
012600
Chungho ICT Co Ltd
PSTG
Pure Storage Inc
7751
Canon Inc
005930
Samsung Electronics Co Ltd

Present Value Calculation

The first step in the DCF calculation process is to estimate the company's future free cash flow. Once free cash flow is forecasted, it is discounted at a risk-appropriate discount rate. The resulting value is the present value of the company's free cash flow. You can change any model inputs below.

Available Valuation Models
1 valuation model available
Alpha Spread
Updated on Sep 29, 2023
Default Valuation
Create My Valuation Model
Other investors haven't shared any valuation models for CITech Co Ltd.
Model Settings
Discount Rate
8.04%
Forecast Period
5 Years
Terminal Growth
0%
Discount Rate
8.04%
Terminal Growth
0%
Growth Period
5 Years
Copy as My Model

DCF Model
Base Case Scenario

Rotate your device to view
DCF Model

To view the process of deriving the DCF Value of one share from the estimated Present Value, see the DCF Value Calculation block.

DCF Value Calculation

Depending on which type of operating model is chosen (equity or whole firm valuation model), the resulting value is either the value of equity or the value of the entire firm. In the case of the latter, to move from the value of the firm to the value of equity, liabilities are subtracted and assets are added.

Capital Structure
From Present Value to DCF Value

Present Value 7.8B KRW
+ Cash & Equivalents 8.6B KRW
+ Investments 42.8B KRW
Firm Value 59.2B KRW
- Debt 24.5B KRW
- Minority Interest -19.7m KRW
Equity Value 34.7B KRW
/ Shares Outstanding 48.7m
004920 DCF Value 713 KRW
Overvalued by 62%

To view the process of calculating the Present Value of CITech Co Ltd' future free cash flow, see the Present Value Calculation block.

Valuation Analysis

After the valuation process, in order to gain a deeper understanding of the relationship between risk and opportunity, it is useful to study the dynamic of company's valuation under various inputs to the DCF model in use.

DCF Financials
Financials used in DCF Calculation

Revenue
53B 76.8B
Operating Income
-1.1B 1.6B
FCFF
-637.5m 983m

Sensitivity Analysis
DCF Value Sensitivity Analysis

See Also

Other Stocks
What is the DCF value of one 004920 stock?

Estimated DCF Value of one 004920 stock is 713 KRW. Compared to the current market price of 1 900 KRW, the stock is Overvalued by 62%.

The true DCF Value lies somewhere between the worst-case and best-case scenario values. This is because the future is not predetermined, and the stock's DCF Value is based almost entirely on the future of the company. Knowing the full range of possible stock DCF values gives a complete picture of the investment risks and opportunities.

How was the DCF Value calculated?

1. Present Value Calculation. Using the DCF Operating Model we project CITech Co Ltd's future free cash flow and discount it at a selected discount rate to calculate its Present Value (7.8B KRW).

2. DCF Value Calculation. We use the company's capital structure to calculate the total Equity Value based on the previously computed Present Value of the free cash flow. Dividing the Equity Value by the number of shares outstanding gives us the DCF Value of 713 KRW per one 004920 share.