The Discounted Cash Flow (DCF) valuation of YTN (040300.KQ) is (3,981.83) KRW. With the latest stock price at 3,220.00 KRW, the upside of YTN based on DCF is -223.7%.
Based on the latest price of 3,220.00 KRW and our DCF valuation, YTN (040300.KQ) is a sell. selling 040300.KQ stocks now will result in a potential gain of 223.7%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.1% - 7.5% | 6.3% |
| Long-term Growth Rate | 3.0% - 4.8% | 3.9% |
| Fair Price | (35,134.63) - (2,234.72) | (3,981.83) |
| Upside | -1191.1% - -169.4% | -223.7% |