The Discounted Cash Flow (DCF) valuation of SM Core Inc (007820.KQ) is 4,559.68 KRW. With the latest stock price at 4,345.00 KRW, the upside of SM Core Inc based on DCF is 4.9%.
Based on the latest price of 4,345.00 KRW and our DCF valuation, SM Core Inc (007820.KQ) is a buy. buying 007820.KQ stocks now will result in a potential gain of 4.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 11.1% | 8.8% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 2,970.79 - 11,254.45 | 4,559.68 |
| Upside | -31.6% - 159.0% | 4.9% |