The Discounted Cash Flow (DCF) valuation of Tway Holdings Inc (004870.KS) is (284.21) KRW. With the latest stock price at 689.00 KRW, the upside of Tway Holdings Inc based on DCF is -141.2%.
Based on the latest price of 689.00 KRW and our DCF valuation, Tway Holdings Inc (004870.KS) is a sell. selling 004870.KS stocks now will result in a potential gain of 141.2%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 20.1% | 12.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (4,708.25) - (200.06) | (284.21) |
| Upside | -783.3% - -129.0% | -141.2% |