The Discounted Cash Flow (DCF) valuation of ZeusCo Ltd (079370.KQ) is 9,029.43 KRW. With the latest stock price at 14,580.00 KRW, the upside of ZeusCo Ltd based on DCF is -38.1%.
Based on the latest price of 14,580.00 KRW and our DCF valuation, ZeusCo Ltd (079370.KQ) is a sell. selling 079370.KQ stocks now will result in a potential gain of 38.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 8.1% | 7.0% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 5,088.13 - 23,918.74 | 9,029.43 |
| Upside | -65.1% - 64.1% | -38.1% |