The Discounted Cash Flow (DCF) valuation of Rorze Systems Corp (071280.KQ) is 16,365.62 KRW. With the latest stock price at 13,970.00 KRW, the upside of Rorze Systems Corp based on DCF is 17.1%.
Based on the latest price of 13,970.00 KRW and our DCF valuation, Rorze Systems Corp (071280.KQ) is a buy. buying 071280.KQ stocks now will result in a potential gain of 17.1%.
| Range | Selected | |
| WACC / Discount Rate | 7.3% - 12.5% | 9.9% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 11,416.35 - 34,053.71 | 16,365.62 |
| Upside | -18.3% - 143.8% | 17.1% |