First Time Loading...

CITech Co Ltd

Watchlist Manager
CITech Co Ltd Logo
CITech Co Ltd
Price: 1 134 KRW Market Closed
Updated: Jun 13, 2024
Have any thoughts about
CITech Co Ltd?
Write Note

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Jun 7, 2024.

Estimated DCF Value of one 004920 stock is 705.34 KRW. Compared to the current market price of 1 134 KRW, the stock is Overvalued by 38%.

DCF Value
Base Case
705.34 KRW
Overvaluation 38%
DCF Value
Worst Case
Base Case
Best Case
DCF Value
Worst Case
Base Case
Best Case
DCF Value: 705.34 KRW

Present Value Calculation

This block is the starting point of the DCF valuation process. It calculates the present value of a company's forecasted cash flows based on selected operating model. Adjust key parameters like discount rate and terminal growth, and alter inputs such as revenue growth and margins to see their impact on valuation.

DCF Model
Base Case Scenario

The present value of cash flows over the next 5 years amounts to -984.6m KRW. The present value of the terminal value is 11.9B KRW. The total present value equals 10.9B KRW.
Forecast Period
Discount Rate
Show All DCF Settings
Terminal Growth
Hide DCF Settings

DCF Value Calculation

This stage translates the present value into DCF value per share. For firm valuation models, it adjusts present value for debt and assets to derive equity value (skipped if using equity valuation model). Finally, this equity value is divided by the number of shares to determine the DCF value per share.

Present Value to DCF Value
Capital Structure

Present Value 10.9B KRW
+ Cash & Equivalents 3.6B KRW
+ Investments 40.6B KRW
Firm Value 55.2B KRW
- Debt 19.9B KRW
- Minority Interest -23m KRW
Equity Value 35.3B KRW
/ Shares Outstanding 50.1m
004920 DCF Value 705.34 KRW
Overvalued by 38%

Valuation Analysis

Sensitivity Analysis
DCF Value Sensitivity Analysis

Sensitivity Analysis assesses how changes in key factors like revenue growth, margin, and discount rate affect a stock's DCF value. By visualizing various scenarios, from significant downturns to optimistic growth, this tool helps you understand potential valuation shifts, aiding in risk assessment and strategic decision-making.

DCF Financials
Financials used in DCF Calculation

53.3B 58.4B
Operating Income
-1.2B 1.7B
-1.3B 1.2B

See Also

Discover More

What is the DCF value of one 004920 stock?

Estimated DCF Value of one 004920 stock is 705.34 KRW. Compared to the current market price of 1 134 KRW, the stock is Overvalued by 38%.

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. Utilizing the DCF operating model, CITech Co Ltd's future cash flows are projected and then discounted using a chosen discount rate to determine its Present Value, which is calculated at 10.9B KRW.

2. DCF Value Calculation. The company's capital structure is employed to derive the total Equity Value from the previously calculated Present Value of the cash flow. This Equity Value, when divided by the total number of outstanding shares, yields the DCF Value of 705.34 KRW per share.