E

ESTsoft Corp
KOSDAQ:047560

Watchlist Manager
ESTsoft Corp
KOSDAQ:047560
Watchlist
Price: 27 250 KRW -2.85% Market Closed
Market Cap: 280.1B KRW
Have any thoughts about
ESTsoft Corp?
Write Note

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Dec 24, 2024.

Estimated DCF Value of one 047560 stock is 26 988.88 KRW. Compared to the current market price of 27 250 KRW, the stock is Overvalued by 1%.

DCF Value
Base Case
26 988.88 KRW
Overvaluation 1%
DCF Value
Price
E
Worst Case
Base Case
Best Case
26 988.88
DCF Value
Worst Case
Base Case
Best Case
Hide
DCF Value: 26 988.88 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 58.6B KRW. The present value of the terminal value is 166.2B KRW. The total present value equals 224.8B KRW.
Forecast Period
Years
Discount Rate
%
Show All DCF Settings
Terminal Growth
%
Hide DCF Settings
Save

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 224.8B KRW
+ Cash & Equivalents 40.6B KRW
+ Investments 37.9B KRW
Firm Value 303.4B KRW
- Debt 10.2B KRW
- Minority Interest 15.8B KRW
Equity Value 277.4B KRW
/ Shares Outstanding 10.3m
047560 DCF Value 26 988.88 KRW
Overvalued by 1%

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

Revenue
118.7B 187.5B
Operating Income
12.7B 20.4B
FCFF
12B 16B

See Also

Discover More

What is the DCF value of one 047560 stock?

Estimated DCF Value of one 047560 stock is 26 988.88 KRW. Compared to the current market price of 27 250 KRW, the stock is Overvalued by 1%.

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, ESTsoft Corp's future cash flows are projected and then discounted using a chosen discount rate to determine its Present Value, which is calculated at 224.8B 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 26 988.88 KRW per share.

Back to Top
//