The Discounted Cash Flow (DCF) valuation of OsstemImplant Co Ltd (048260.KQ) is 1,457,662.09 KRW. With the latest stock price at 1,000,000.00 KRW, the upside of OsstemImplant Co Ltd based on DCF is 45.8%.
Based on the latest price of 1,000,000.00 KRW and our DCF valuation, OsstemImplant Co Ltd (048260.KQ) is a buy. buying 048260.KQ stocks now will result in a potential gain of 45.8%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 7.6% | 6.7% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 1,192,253.84 - 1,875,923.87 | 1,457,662.09 |
| Upside | 19.2% - 87.6% | 45.8% |