The Discounted Cash Flow (DCF) valuation of VT GMP Co Ltd (018290.KQ) is 47,173.74 KRW. With the latest stock price at 34,250.00 KRW, the upside of VT GMP Co Ltd based on DCF is 37.7%.
Based on the latest price of 34,250.00 KRW and our DCF valuation, VT GMP Co Ltd (018290.KQ) is a buy. buying 018290.KQ stocks now will result in a potential gain of 37.7%.
| Range | Selected | |
| WACC / Discount Rate | 7.4% - 9.5% | 8.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 36,713.03 - 67,641.58 | 47,173.74 |
| Upside | 7.2% - 97.5% | 37.7% |