The Discounted Cash Flow (DCF) valuation of Clean & Science Co Ltd (045520.KQ) is 5,382.77 KRW. With the latest stock price at 4,395.00 KRW, the upside of Clean & Science Co Ltd based on DCF is 22.5%.
Based on the latest price of 4,395.00 KRW and our DCF valuation, Clean & Science Co Ltd (045520.KQ) is a buy. buying 045520.KQ stocks now will result in a potential gain of 22.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.2% - 8.1% | 6.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 955.49 - 19,306.09 | 5,382.77 |
| Upside | -78.3% - 339.3% | 22.5% |