The Discounted Cash Flow (DCF) valuation of Pan Entertainment Co Ltd (068050.KQ) is 1,287.38 KRW. With the latest stock price at 2,065.00 KRW, the upside of Pan Entertainment Co Ltd based on DCF is -37.7%.
Based on the latest price of 2,065.00 KRW and our DCF valuation, Pan Entertainment Co Ltd (068050.KQ) is a sell. selling 068050.KQ stocks now will result in a potential gain of 37.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 8.1% | 7.1% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 750.72 - 3,100.71 | 1,287.38 |
| Upside | -63.6% - 50.2% | -37.7% |