DCF Value

The DCF Value for Cosmax Inc (192820) under the Base Case is 245 851.96 KRW. Compared with the current market price of 260 500 KRW, the stock appears Overvalued by 6% .

Key assumptions
DCF Value
Base Case
₩245 851.96
Overvaluation 6%
DCF Value
Price ₩260 500
Explore More DCF Valuations

Reverse DCF

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