The Discounted Cash Flow (DCF) valuation of INITECH Co Ltd (053350.KQ) is 3,219.20 KRW. With the latest stock price at 9,510.00 KRW, the upside of INITECH Co Ltd based on DCF is -66.1%.
Based on the latest price of 9,510.00 KRW and our DCF valuation, INITECH Co Ltd (053350.KQ) is a sell. selling 053350.KQ stocks now will result in a potential gain of 66.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 10.3% | 8.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 2,134.91 - 8,339.92 | 3,219.20 |
| Upside | -77.6% - -12.3% | -66.1% |