The Discounted Cash Flow (DCF) valuation of YBM Net Inc (057030.KQ) is 3,830.76 KRW. With the latest stock price at 4,530.00 KRW, the upside of YBM Net Inc based on DCF is -15.4%.
Based on the latest price of 4,530.00 KRW and our DCF valuation, YBM Net Inc (057030.KQ) is a sell. selling 057030.KQ stocks now will result in a potential gain of 15.4%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 7.4% | 6.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 2,916.70 - 6,089.47 | 3,830.76 |
| Upside | -35.6% - 34.4% | -15.4% |