The Discounted Cash Flow (DCF) valuation of Joy City Corp (067000.KQ) is 174.41 KRW. With the latest stock price at 2,045.00 KRW, the upside of Joy City Corp based on DCF is -91.5%.
Based on the latest price of 2,045.00 KRW and our DCF valuation, Joy City Corp (067000.KQ) is a sell. selling 067000.KQ stocks now will result in a potential gain of 91.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 12.4% | 9.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (415.17) - 7,167.53 | 174.41 |
| Upside | -120.3% - 250.5% | -91.5% |