The Discounted Cash Flow (DCF) valuation of Exa E&C Inc (054940.KQ) is 2,426.96 KRW. With the latest stock price at 741.00 KRW, the upside of Exa E&C Inc based on DCF is 227.5%.
Based on the latest price of 741.00 KRW and our DCF valuation, Exa E&C Inc (054940.KQ) is a buy. buying 054940.KQ stocks now will result in a potential gain of 227.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 7.4% | 6.7% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 1,964.96 - 3,127.22 | 2,426.96 |
| Upside | 165.2% - 322.0% | 227.5% |