The Discounted Cash Flow (DCF) valuation of UBCare Co Ltd (032620.KQ) is 2,036.23 KRW. With the latest stock price at 3,705.00 KRW, the upside of UBCare Co Ltd based on DCF is -45.0%.
Based on the latest price of 3,705.00 KRW and our DCF valuation, UBCare Co Ltd (032620.KQ) is a sell. selling 032620.KQ stocks now will result in a potential gain of 45.0%.
| Range | Selected | |
| WACC / Discount Rate | 8.0% - 10.7% | 9.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1,596.49 - 2,877.30 | 2,036.23 |
| Upside | -56.9% - -22.3% | -45.0% |