The Discounted Cash Flow (DCF) valuation of Korea Circuit Co Ltd (007810.KS) is (55,744.61) KRW. With the latest stock price at 11,380.00 KRW, the upside of Korea Circuit Co Ltd based on DCF is -589.8%.
Based on the latest price of 11,380.00 KRW and our DCF valuation, Korea Circuit Co Ltd (007810.KS) is a sell. selling 007810.KS stocks now will result in a potential gain of 589.8%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 8.0% - 11.2% | 9.6% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | (87,168.19) - (42,947.08) | (55,744.61) |
| Upside | -866.0% - -477.4% | -589.8% |