The Discounted Cash Flow (DCF) valuation of Intops Co Ltd (049070.KQ) is 24,226.80 KRW. With the latest stock price at 16,320.00 KRW, the upside of Intops Co Ltd based on DCF is 48.4%.
Based on the latest price of 16,320.00 KRW and our DCF valuation, Intops Co Ltd (049070.KQ) is a buy. buying 049070.KQ stocks now will result in a potential gain of 48.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 9.5% | 8.1% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 19,500.41 - 32,452.71 | 24,226.80 |
| Upside | 19.5% - 98.9% | 48.4% |