The Discounted Cash Flow (DCF) valuation of GIIR Inc (035000.KS) is 16,872.24 KRW. With the latest stock price at 8,260.00 KRW, the upside of GIIR Inc based on DCF is 104.3%.
Based on the latest price of 8,260.00 KRW and our DCF valuation, GIIR Inc (035000.KS) is a buy. buying 035000.KS stocks now will result in a potential gain of 104.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 9.4% | 7.5% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 13,731.39 - 23,211.79 | 16,872.24 |
| Upside | 66.2% - 181.0% | 104.3% |