The Discounted Cash Flow (DCF) valuation of RedcapTour Co Ltd (038390.KQ) is 27,401.20 KRW. With the latest stock price at 11,180.00 KRW, the upside of RedcapTour Co Ltd based on DCF is 145.1%.
Based on the latest price of 11,180.00 KRW and our DCF valuation, RedcapTour Co Ltd (038390.KQ) is a buy. buying 038390.KQ stocks now will result in a potential gain of 145.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.0% - 8.4% | 6.7% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 16,064.49 - 51,301.06 | 27,401.20 |
| Upside | 43.7% - 358.9% | 145.1% |