The Discounted Cash Flow (DCF) valuation of Gaeasoft (051160.KQ) is 27,981.12 KRW. With the latest stock price at 10,720.00 KRW, the upside of Gaeasoft based on DCF is 161.0%.
Based on the latest price of 10,720.00 KRW and our DCF valuation, Gaeasoft (051160.KQ) is a buy. buying 051160.KQ stocks now will result in a potential gain of 161.0%.
Range | Selected | |
WACC / Discount Rate | 7.1% - 11.6% | 9.3% |
Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
Fair Price | 23,714.97 - 36,096.80 | 27,981.12 |
Upside | 121.2% - 236.7% | 161.0% |