N

NH All One REIT Co Ltd
KRX:400760

Watchlist Manager
NH All One REIT Co Ltd
KRX:400760
Watchlist
Price: 3 360 KRW -0.88%
Market Cap: 143.9B KRW
Have any thoughts about
NH All One REIT Co Ltd?
Write Note

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Nov 26, 2024.

Estimated DCF Value of one 400760 stock is 15 960.44 KRW. Compared to the current market price of 3 360 KRW, the stock is Undervalued by 79%.

DCF Value
Base Case
15 960.44 KRW
Undervaluation 79%
DCF Value
Price
N
Worst Case
Base Case
Best Case
15 960.44
DCF Value
Worst Case
Base Case
Best Case
Hide
DCF Value: 15 960.44 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 66.3B KRW. The present value of the terminal value is 322.4B KRW. The total present value equals 388.6B 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 388.6B KRW
+ Cash & Equivalents 18.7B KRW
+ Investments 660.8B KRW
Firm Value 1.1T KRW
- Debt 384.1B KRW
- Minority Interest 471.1m KRW
Equity Value 683.5B KRW
/ Shares Outstanding 42.8m
400760 DCF Value 15 960.44 KRW
Undervalued by 79%

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
38B 55.1B
Operating Income
26.9B 35.3B
FCFF
9.8B 25.5B

See Also

Discover More

What is the DCF value of one 400760 stock?

Estimated DCF Value of one 400760 stock is 15 960.44 KRW. Compared to the current market price of 3 360 KRW, the stock is Undervalued by 79%.

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, NH All One REIT 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 388.6B 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 15 960.44 KRW per share.

Back to Top
//