The Discounted Cash Flow (DCF) valuation of KidariStudio Inc (020120.KS) is 634.23 KRW. With the latest stock price at 3,255.00 KRW, the upside of KidariStudio Inc based on DCF is -80.5%.
Based on the latest price of 3,255.00 KRW and our DCF valuation, KidariStudio Inc (020120.KS) is a sell. selling 020120.KS stocks now will result in a potential gain of 80.5%.
| Range | Selected | |
| WACC / Discount Rate | 7.2% - 10.3% | 8.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 459.27 - 1,024.34 | 634.23 |
| Upside | -85.9% - -68.5% | -80.5% |