The Discounted Cash Flow (DCF) valuation of Exa E&C Inc (054940.KQ) is 2,529.11 KRW. With the latest stock price at 745.00 KRW, the upside of Exa E&C Inc based on DCF is 239.5%.
Based on the latest price of 745.00 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 239.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 7.9% | 6.7% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 1,950.16 - 3,514.61 | 2,529.11 |
| Upside | 161.8% - 371.8% | 239.5% |