The Discounted Cash Flow (DCF) valuation of Icraft Co Ltd (052460.KQ) is 10,462.08 KRW. With the latest stock price at 2,595.00 KRW, the upside of Icraft Co Ltd based on DCF is 303.2%.
Based on the latest price of 2,595.00 KRW and our DCF valuation, Icraft Co Ltd (052460.KQ) is a buy. buying 052460.KQ stocks now will result in a potential gain of 303.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.0% - 7.3% | 6.1% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 6,934.05 - 21,609.30 | 10,462.08 |
| Upside | 167.2% - 732.7% | 303.2% |