The Discounted Cash Flow (DCF) valuation of ESTec Corp (069510.KQ) is 63,249.67 KRW. With the latest stock price at 17,910.00 KRW, the upside of ESTec Corp based on DCF is 253.2%.
Based on the latest price of 17,910.00 KRW and our DCF valuation, ESTec Corp (069510.KQ) is a buy. buying 069510.KQ stocks now will result in a potential gain of 253.2%.
| Range | Selected | |
| WACC / Discount Rate | 7.4% - 10.2% | 8.8% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 54,091.24 - 77,749.50 | 63,249.67 |
| Upside | 202.0% - 334.1% | 253.2% |