The Discounted Cash Flow (DCF) valuation of HFR Inc (230240.KQ) is (28,443.05) KRW. With the latest stock price at 20,850.00 KRW, the upside of HFR Inc based on DCF is -236.4%.
Based on the latest price of 20,850.00 KRW and our DCF valuation, HFR Inc (230240.KQ) is a sell. selling 230240.KQ stocks now will result in a potential gain of 236.4%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 7.4% | 6.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (134,286.12) - (19,394.09) | (28,443.05) |
| Upside | -744.1% - -193.0% | -236.4% |