The Discounted Cash Flow (DCF) valuation of ICD Co Ltd (040910.KQ) is (22,915.08) KRW. With the latest stock price at 3,995.00 KRW, the upside of ICD Co Ltd based on DCF is -673.6%.
Based on the latest price of 3,995.00 KRW and our DCF valuation, ICD Co Ltd (040910.KQ) is a sell. selling 040910.KQ stocks now will result in a potential gain of 673.6%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.9% - 11.2% | 9.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (52,058.41) - (15,992.29) | (22,915.08) |
| Upside | -1403.1% - -500.3% | -673.6% |