The Discounted Cash Flow (DCF) valuation of RedcapTour Co Ltd (038390.KQ) is 30,256.22 KRW. With the latest stock price at 12,120.00 KRW, the upside of RedcapTour Co Ltd based on DCF is 149.6%.
Based on the latest price of 12,120.00 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 149.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.2% - 8.1% | 6.7% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 19,331.24 - 51,122.74 | 30,256.22 |
| Upside | 59.5% - 321.8% | 149.6% |