The Discounted Cash Flow (DCF) valuation of XCure Corp (070300.KQ) is (3,008.14) KRW. With the latest stock price at 4,510.00 KRW, the upside of XCure Corp based on DCF is -166.7%.
Based on the latest price of 4,510.00 KRW and our DCF valuation, XCure Corp (070300.KQ) is a sell. selling 070300.KQ stocks now will result in a potential gain of 166.7%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 8.0% | 6.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (10,216.95) - (1,956.98) | (3,008.14) |
| Upside | -326.5% - -143.4% | -166.7% |