The Discounted Cash Flow (DCF) valuation of Openbase Inc (049480.KQ) is 3,268.24 KRW. With the latest stock price at 2,435.00 KRW, the upside of Openbase Inc based on DCF is 34.2%.
Based on the latest price of 2,435.00 KRW and our DCF valuation, Openbase Inc (049480.KQ) is a buy. buying 049480.KQ stocks now will result in a potential gain of 34.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 7.1% | 6.3% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 2,733.11 - 4,149.82 | 3,268.24 |
| Upside | 12.2% - 70.4% | 34.2% |