The Discounted Cash Flow (DCF) valuation of Speco (013810.KQ) is (792.79) KRW. With the latest stock price at 3,060.00 KRW, the upside of Speco based on DCF is -125.9%.
Based on the latest price of 3,060.00 KRW and our DCF valuation, Speco (013810.KQ) is a sell. selling 013810.KQ stocks now will result in a potential gain of 125.9%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 4.9% - 6.8% | 5.8% |
| Long-term Growth Rate | 3.0% - 4.6% | 3.8% |
| Fair Price | (3,377.44) - (619.34) | (792.79) |
| Upside | -210.4% - -120.2% | -125.9% |