The Discounted Cash Flow (DCF) valuation of Booster Co Ltd (008470.KQ) is 16,565.60 KRW. With the latest stock price at 3,505.00 KRW, the upside of Booster Co Ltd based on DCF is 372.6%.
Based on the latest price of 3,505.00 KRW and our DCF valuation, Booster Co Ltd (008470.KQ) is a buy. buying 008470.KQ stocks now will result in a potential gain of 372.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 7.4% | 6.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 12,268.91 - 27,211.24 | 16,565.60 |
| Upside | 250.0% - 676.4% | 372.6% |