The Discounted Cash Flow (DCF) valuation of Theragen Etex Co Ltd (066700.KQ) is 6,426.86 KRW. With the latest stock price at 3,010.00 KRW, the upside of Theragen Etex Co Ltd based on DCF is 113.5%.
Based on the latest price of 3,010.00 KRW and our DCF valuation, Theragen Etex Co Ltd (066700.KQ) is a buy. buying 066700.KQ stocks now will result in a potential gain of 113.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 8.8% | 7.7% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 5,224.00 - 8,347.15 | 6,426.86 |
| Upside | 73.6% - 177.3% | 113.5% |