Alteogen Inc
KOSDAQ:196170

Watchlist Manager
Alteogen Inc Logo
Alteogen Inc
KOSDAQ:196170
Watchlist
Price: 300 500 KRW 1.18%
Market Cap: 16T KRW
Have any thoughts about
Alteogen Inc?
Write Note

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Nov 27, 2024.

Estimated DCF Value of one 196170 stock is 10 332.57 KRW. Compared to the current market price of 300 500 KRW, the stock is Overvalued by 97%.

DCF Value
Base Case
10 332.57 KRW
Overvaluation 97%
DCF Value
Price
Worst Case
Base Case
Best Case
10 332.57
DCF Value
Worst Case
Base Case
Best Case
Hide
DCF Value: 10 332.57 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 99.4B KRW. The present value of the terminal value is 307B KRW. The total present value equals 406.4B 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 406.4B KRW
+ Cash & Equivalents 27B KRW
+ Investments 128.9B KRW
Firm Value 562.3B KRW
- Debt 11.5B KRW
- Minority Interest 132.1m KRW
Equity Value 550.7B KRW
/ Shares Outstanding 53.3m
196170 DCF Value 10 332.57 KRW
Overvalued by 97%

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
75.1B 112.3B
Operating Income
-6.5B 42B
FCFF
-6.2B 32B

See Also

Discover More

What is the DCF value of one 196170 stock?

Estimated DCF Value of one 196170 stock is 10 332.57 KRW. Compared to the current market price of 300 500 KRW, the stock is Overvalued by 97%.

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, Alteogen Inc's future cash flows are projected and then discounted using a chosen discount rate to determine its Present Value, which is calculated at 406.4B 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 10 332.57 KRW per share.

Back to Top
//