The Discounted Cash Flow (DCF) valuation of i-Components Co Ltd (059100.KQ) is 6,346.22 KRW. With the latest stock price at 5,220.00 KRW, the upside of i-Components Co Ltd based on DCF is 21.6%.
Based on the latest price of 5,220.00 KRW and our DCF valuation, i-Components Co Ltd (059100.KQ) is a buy. buying 059100.KQ stocks now will result in a potential gain of 21.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 8.5% | 7.1% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 4,681.88 - 9,456.40 | 6,346.22 |
| Upside | -10.3% - 81.2% | 21.6% |