The Discounted Cash Flow (DCF) valuation of YTN (040300.KQ) is (3,497.67) KRW. With the latest stock price at 3,000.00 KRW, the upside of YTN based on DCF is -216.6%.
Based on the latest price of 3,000.00 KRW and our DCF valuation, YTN (040300.KQ) is a sell. selling 040300.KQ stocks now will result in a potential gain of 216.6%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 7.5% | 6.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (27,678.34) - (1,949.22) | (3,497.67) |
| Upside | -1022.6% - -165.0% | -216.6% |