The Discounted Cash Flow (DCF) valuation of Mega Study Co Ltd (072870.KQ) is 22,166.19 KRW. With the latest stock price at 10,600.00 KRW, the upside of Mega Study Co Ltd based on DCF is 109.1%.
Based on the latest price of 10,600.00 KRW and our DCF valuation, Mega Study Co Ltd (072870.KQ) is a buy. buying 072870.KQ stocks now will result in a potential gain of 109.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 9.4% | 8.0% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 18,111.12 - 28,978.40 | 22,166.19 |
| Upside | 70.9% - 173.4% | 109.1% |