The Discounted Cash Flow (DCF) valuation of Wonbang Tech Co Ltd (053080.KQ) is 10,062.31 KRW. With the latest stock price at 12,500.00 KRW, the upside of Wonbang Tech Co Ltd based on DCF is -19.5%.
Based on the latest price of 12,500.00 KRW and our DCF valuation, Wonbang Tech Co Ltd (053080.KQ) is a sell. selling 053080.KQ stocks now will result in a potential gain of 19.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.0% - 6.3% | 5.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 6,112.85 - 20,692.64 | 10,062.31 |
| Upside | -51.1% - 65.5% | -19.5% |