The Discounted Cash Flow (DCF) valuation of HFR Inc (230240.KQ) is (22,462.51) KRW. With the latest stock price at 16,490.00 KRW, the upside of HFR Inc based on DCF is -236.2%.
Based on the latest price of 16,490.00 KRW and our DCF valuation, HFR Inc (230240.KQ) is a sell. selling 230240.KQ stocks now will result in a potential gain of 236.2%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.2% - 7.8% | 6.5% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (139,958.83) - (16,235.98) | (22,462.51) |
| Upside | -948.7% - -198.5% | -236.2% |