The Discounted Cash Flow (DCF) valuation of TJ Media Co Ltd (032540.KQ) is 3,572.64 KRW. With the latest stock price at 6,090.00 KRW, the upside of TJ Media Co Ltd based on DCF is -41.3%.
Based on the latest price of 6,090.00 KRW and our DCF valuation, TJ Media Co Ltd (032540.KQ) is a sell. selling 032540.KQ stocks now will result in a potential gain of 41.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 7.9% | 6.9% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 2,502.82 - 6,133.16 | 3,572.64 |
| Upside | -58.9% - 0.7% | -41.3% |