The Discounted Cash Flow (DCF) valuation of ESTec Corp (069510.KQ) is 64,455.01 KRW. With the latest stock price at 14,160.00 KRW, the upside of ESTec Corp based on DCF is 355.2%.
Based on the latest price of 14,160.00 KRW and our DCF valuation, ESTec Corp (069510.KQ) is a buy. buying 069510.KQ stocks now will result in a potential gain of 355.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.9% - 10.2% | 8.5% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 53,417.67 - 83,503.96 | 64,455.01 |
| Upside | 277.2% - 489.7% | 355.2% |