First Time Loading...

Naver Corp

Watchlist Manager
Naver Corp Logo
Naver Corp
Price: 172 200 KRW -1.54% Market Closed
Updated: Jul 21, 2024
Have any thoughts about
Naver Corp?
Write Note

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Jul 21, 2024.

Estimated DCF Value of one 035420 stock is 277 286.11 KRW. Compared to the current market price of 172 200 KRW, the stock is Undervalued by 38%.

DCF Value
Base Case
277 286.11 KRW
Undervaluation 38%
DCF Value
Worst Case
Base Case
Best Case
277 286.11
DCF Value
Worst Case
Base Case
Best Case
DCF Value: 277 286.11 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 -4.7T KRW. The present value of the terminal value is 25.2T KRW. The total present value equals 20.5T 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 20.5T KRW
+ Cash & Equivalents 3.2T KRW
+ Investments 22.9T KRW
Firm Value 46.7T KRW
- Debt 3.6T KRW
- Minority Interest 1.1T KRW
Equity Value 41.9T KRW
/ Shares Outstanding 151.2m
035420 DCF Value 277 286.11 KRW
Undervalued 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

11.1T 15.5T
Operating Income
1.9T 2.7T
-2.8T 2.3T

See Also

Discover More

What is the DCF value of one 035420 stock?

Estimated DCF Value of one 035420 stock is 277 286.11 KRW. Compared to the current market price of 172 200 KRW, the stock is Undervalued 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, Naver Corp's future cash flows are projected and then discounted using a chosen discount rate to determine its Present Value, which is calculated at 20.5T 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 277 286.11 KRW per share.