The Discounted Cash Flow (DCF) valuation of GSE Co Ltd (053050.KQ) is 7,760.22 KRW. With the latest stock price at 2,970.00 KRW, the upside of GSE Co Ltd based on DCF is 161.3%.
Based on the latest price of 2,970.00 KRW and our DCF valuation, GSE Co Ltd (053050.KQ) is a buy. buying 053050.KQ stocks now will result in a potential gain of 161.3%.
| Range | Selected | |
| WACC / Discount Rate | 4.9% - 6.9% | 5.9% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 4,815.13 - 16,690.00 | 7,760.22 |
| Upside | 62.1% - 462.0% | 161.3% |