The Discounted Cash Flow (DCF) valuation of Vitzro Tech Co Ltd (042370.KQ) is 12,639.05 KRW. With the latest stock price at 9,020.00 KRW, the upside of Vitzro Tech Co Ltd based on DCF is 40.1%.
Based on the latest price of 9,020.00 KRW and our DCF valuation, Vitzro Tech Co Ltd (042370.KQ) is a buy. buying 042370.KQ stocks now will result in a potential gain of 40.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 8.5% | 7.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 9,544.50 - 19,602.07 | 12,639.05 |
| Upside | 5.8% - 117.3% | 40.1% |