The Discounted Cash Flow (DCF) valuation of Protec Co Ltd (053610.KQ) is (2,081,027.27) KRW. With the latest stock price at 24,550.00 KRW, the upside of Protec Co Ltd based on DCF is -8576.7%.
Based on the latest price of 24,550.00 KRW and our DCF valuation, Protec Co Ltd (053610.KQ) is a sell. selling 053610.KQ stocks now will result in a potential gain of 8576.7%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 7.2% - 12.3% | 9.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (5,485,029.13) - (1,283,981.70) | (2,081,027.27) |
| Upside | -22442.3% - -5330.1% | -8576.7% |