The Discounted Cash Flow (DCF) valuation of Igloo Security Inc (067920.KQ) is 7,291.23 KRW. With the latest stock price at 5,430.00 KRW, the upside of Igloo Security Inc based on DCF is 34.3%.
Based on the latest price of 5,430.00 KRW and our DCF valuation, Igloo Security Inc (067920.KQ) is a buy. buying 067920.KQ stocks now will result in a potential gain of 34.3%.
| Range | Selected | |
| WACC / Discount Rate | 7.2% - 10.6% | 8.9% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 6,097.18 - 9,345.08 | 7,291.23 |
| Upside | 12.3% - 72.1% | 34.3% |