The Discounted Cash Flow (DCF) valuation of Solid Inc (050890.KQ) is 9,304.47 KRW. With the latest stock price at 6,250.00 KRW, the upside of Solid Inc based on DCF is 48.9%.
Based on the latest price of 6,250.00 KRW and our DCF valuation, Solid Inc (050890.KQ) is a buy. buying 050890.KQ stocks now will result in a potential gain of 48.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 7.8% | 7.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 6,950.98 - 14,503.25 | 9,304.47 |
| Upside | 11.2% - 132.1% | 48.9% |