The Discounted Cash Flow (DCF) valuation of Rorze Systems Corp (071280.KQ) is 17,102.22 KRW. With the latest stock price at 12,230.00 KRW, the upside of Rorze Systems Corp based on DCF is 39.8%.
Based on the latest price of 12,230.00 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 39.8%.
| Range | Selected | |
| WACC / Discount Rate | 7.3% - 11.6% | 9.4% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 13,714.57 - 23,620.90 | 17,102.22 |
| Upside | 12.1% - 93.1% | 39.8% |