The Discounted Cash Flow (DCF) valuation of Openbase Inc (049480.KQ) is 2,730.73 KRW. With the latest stock price at 2,725.00 KRW, the upside of Openbase Inc based on DCF is 0.2%.
Based on the latest price of 2,725.00 KRW and our DCF valuation, Openbase Inc (049480.KQ) is a buy. buying 049480.KQ stocks now will result in a potential gain of 0.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 7.8% | 6.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1,996.07 - 4,476.86 | 2,730.73 |
| Upside | -26.7% - 64.3% | 0.2% |