The Discounted Cash Flow (DCF) valuation of Barunson Co Ltd (018700.KQ) is (8,155.75) KRW. With the latest stock price at 1,231.00 KRW, the upside of Barunson Co Ltd based on DCF is -762.5%.
Based on the latest price of 1,231.00 KRW and our DCF valuation, Barunson Co Ltd (018700.KQ) is a sell. selling 018700.KQ stocks now will result in a potential gain of 762.5%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 8.2% | 7.0% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (31,198.66) - (4,930.95) | (8,155.75) |
| Upside | -2634.4% - -500.6% | -762.5% |