The Discounted Cash Flow (DCF) valuation of VirtualTek Corp (036620.KQ) is 3,505.78 KRW. With the latest stock price at 6,130.00 KRW, the upside of VirtualTek Corp based on DCF is -42.8%.
Based on the latest price of 6,130.00 KRW and our DCF valuation, VirtualTek Corp (036620.KQ) is a sell. selling 036620.KQ stocks now will result in a potential gain of 42.8%.
| Range | Selected | |
| WACC / Discount Rate | 7.4% - 10.4% | 8.9% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 2,468.24 - 6,361.07 | 3,505.78 |
| Upside | -59.7% - 3.8% | -42.8% |