The Discounted Cash Flow (DCF) valuation of Multicampus Corp (067280.KQ) is 60,211.64 KRW. With the latest stock price at 27,600.00 KRW, the upside of Multicampus Corp based on DCF is 118.2%.
Based on the latest price of 27,600.00 KRW and our DCF valuation, Multicampus Corp (067280.KQ) is a buy. buying 067280.KQ stocks now will result in a potential gain of 118.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 8.0% | 6.6% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 46,827.34 - 84,822.97 | 60,211.64 |
| Upside | 69.7% - 207.3% | 118.2% |