The Discounted Cash Flow (DCF) valuation of Value Added Technology Co Ltd (043150.KQ) is 43,353.74 KRW. With the latest stock price at 22,500.00 KRW, the upside of Value Added Technology Co Ltd based on DCF is 92.7%.
Based on the latest price of 22,500.00 KRW and our DCF valuation, Value Added Technology Co Ltd (043150.KQ) is a buy. buying 043150.KQ stocks now will result in a potential gain of 92.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 8.2% | 7.2% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 36,635.15 - 53,857.03 | 43,353.74 |
| Upside | 62.8% - 139.4% | 92.7% |