The Discounted Cash Flow (DCF) valuation of QSI Co Ltd (066310.KQ) is 5,506.05 KRW. With the latest stock price at 8,400.00 KRW, the upside of QSI Co Ltd based on DCF is -34.5%.
Based on the latest price of 8,400.00 KRW and our DCF valuation, QSI Co Ltd (066310.KQ) is a sell. selling 066310.KQ stocks now will result in a potential gain of 34.5%.
| Range | Selected | |
| WACC / Discount Rate | 7.3% - 9.6% | 8.5% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 4,355.84 - 8,105.32 | 5,506.05 |
| Upside | -48.1% - -3.5% | -34.5% |