The Discounted Cash Flow (DCF) valuation of Kiwi Media Group Co Ltd (012170.KS) is (7,732.91) KRW. With the latest stock price at 3,950.00 KRW, the upside of Kiwi Media Group Co Ltd based on DCF is -295.8%.
Based on the latest price of 3,950.00 KRW and our DCF valuation, Kiwi Media Group Co Ltd (012170.KS) is a sell. selling 012170.KS stocks now will result in a potential gain of 295.8%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 7.3% | 6.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (30,796.75) - (4,728.41) | (7,732.91) |
| Upside | -879.7% - -219.7% | -295.8% |