Projection Settings. Configure your financial projections and growth assumptions for the valuation model.

Projection Period (Years) *

Projection Method *

Business Segment	Metrics

All fields are required. Please fill in all parameters before calculating the valuation.

Perpetual Growth Rate (%) *

Critical Date *

Total Equity (₩) *

Shareholder's Equity (₩) *

Total Debt (₩) *

Cash & Cash Equivalents (₩) *

Marketable Securities (₩) *

Equity Method Investment (₩) *

Corporate Tax Rate (%) *

Expected Inflation (%) *

Real Interest Rate (%) *

Credit Spread (%) *

Beta *

Diluted Shares Outstanding *

Dividends Paid Since Critical Date (₩) *

Target Debt-to-Equity Ratio *

FCFF 1 (₩) *

FCFF 2 (₩) *

FCFF 3 (₩) *