The Discounted Cash Flow (DCF) valuation of Atec Co Ltd (045660.KQ) is 3,625.07 KRW. With the latest stock price at 11,120.00 KRW, the upside of Atec Co Ltd based on DCF is -67.4%.
Based on the latest price of 11,120.00 KRW and our DCF valuation, Atec Co Ltd (045660.KQ) is a sell. selling 045660.KQ stocks now will result in a potential gain of 67.4%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 46.2% | 25.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 982.44 - 229,186.78 | 3,625.07 |
| Upside | -91.2% - 1961.0% | -67.4% |