The Discounted Cash Flow (DCF) valuation of AfreecaTV Co Ltd (067160.KQ) is 155,249.78 KRW. With the latest stock price at 83,700.00 KRW, the upside of AfreecaTV Co Ltd based on DCF is 85.5%.
Based on the latest price of 83,700.00 KRW and our DCF valuation, AfreecaTV Co Ltd (067160.KQ) is a buy. buying 067160.KQ stocks now will result in a potential gain of 85.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 10.2% | 8.5% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 126,479.23 - 206,330.28 | 155,249.78 |
| Upside | 51.1% - 146.5% | 85.5% |