The Discounted Cash Flow (DCF) valuation of WI Co Ltd (073570.KQ) is 462.36 KRW. With the latest stock price at 800.00 KRW, the upside of WI Co Ltd based on DCF is -42.2%.
Based on the latest price of 800.00 KRW and our DCF valuation, WI Co Ltd (073570.KQ) is a sell. selling 073570.KQ stocks now will result in a potential gain of 42.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 10.8% | 8.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 384.90 - 486.16 | 462.36 |
| Upside | -51.9% - -39.2% | -42.2% |