The Discounted Cash Flow (DCF) valuation of Infraware Inc (041020.KQ) is 2,916.53 KRW. With the latest stock price at 5,660.00 KRW, the upside of Infraware Inc based on DCF is -48.5%.
Based on the latest price of 5,660.00 KRW and our DCF valuation, Infraware Inc (041020.KQ) is a sell. selling 041020.KQ stocks now will result in a potential gain of 48.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 10.1% | 8.2% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 2,261.34 - 5,279.85 | 2,916.53 |
| Upside | -60.0% - -6.7% | -48.5% |