The Discounted Cash Flow (DCF) valuation of SM Entertainment Co Ltd (041510.KQ) is 64,126.26 KRW. With the latest stock price at 118,900.00 KRW, the upside of SM Entertainment Co Ltd based on DCF is -46.1%.
Based on the latest price of 118,900.00 KRW and our DCF valuation, SM Entertainment Co Ltd (041510.KQ) is a sell. selling 041510.KQ stocks now will result in a potential gain of 46.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 8.1% | 7.0% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 44,837.79 - 139,347.88 | 64,126.26 |
| Upside | -62.3% - 17.2% | -46.1% |