The Discounted Cash Flow (DCF) valuation of Infraware Inc (041020.KQ) is 2,296.70 KRW. With the latest stock price at 6,490.00 KRW, the upside of Infraware Inc based on DCF is -64.6%.
Based on the latest price of 6,490.00 KRW and our DCF valuation, Infraware Inc (041020.KQ) is a sell. selling 041020.KQ stocks now will result in a potential gain of 64.6%.
| Range | Selected | |
| WACC / Discount Rate | 8.6% - 11.9% | 10.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1,977.89 - 2,921.63 | 2,296.70 |
| Upside | -69.5% - -55.0% | -64.6% |