Keyang Elec Ma (012200) Valuation & Financial Model
Interactive Discounted Cash Flow (DCF) model for Keyang Elec Ma (KRX:012200), currently being evaluated. In 2025, Keyang Elec Ma generated $389.80 Billion in revenue and -$45.90 Billion in free cash flow. Explore projected intrinsic value assumptions based on institutional-grade macro metrics.
Valuation Methodology & Recent Performance
The financial model for Keyang Elec Ma is calculated using an institutional discounted cash flow (DCF) engine utilizing recent operational metrics:
- Current Price: N/A
- Recent Revenue (2025): $389.80 Billion
- Free Cash Flow (2025): -$45.90 Billion
- Discount Rate (WACC): Derived using the Risk-Free Rate (e.g., 10Y Gov Bond) plus an Equity Risk Premium based on market volatility and stock price variance.
- Terminal Value: Projected using a perpetual growth model bounded by long-term macroeconomic estimates.