The Discounted Cash Flow (DCF) valuation of Cape Industries Ltd (064820.KQ) is (37,699.68) KRW. With the latest stock price at 11,420.00 KRW, the upside of Cape Industries Ltd based on DCF is -430.1%.
Based on the latest price of 11,420.00 KRW and our DCF valuation, Cape Industries Ltd (064820.KQ) is a sell. selling 064820.KQ stocks now will result in a potential gain of 430.1%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 3.4% - 8.8% | 6.1% |
| Long-term Growth Rate | 3.0% - 3.1% | 3.1% |
| Fair Price | (43,912.06) - 105,760.35 | (37,699.68) |
| Upside | -484.5% - 826.1% | -430.1% |