The Discounted Cash Flow (DCF) valuation of Naver Corp (035420.KS) is 103,585.59 KRW. With the latest stock price at 197,500.00 KRW, the upside of Naver Corp based on DCF is -47.6%.
Based on the latest price of 197,500.00 KRW and our DCF valuation, Naver Corp (035420.KS) is a sell. selling 035420.KS stocks now will result in a potential gain of 47.6%.
| Range | Selected | |
| WACC / Discount Rate | 6.9% - 9.2% | 8.0% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 77,876.30 - 167,515.74 | 103,585.59 |
| Upside | -60.6% - -15.2% | -47.6% |