The Discounted Cash Flow (DCF) valuation of ZeusCo Ltd (079370.KQ) is 11,154.13 KRW. With the latest stock price at 12,700.00 KRW, the upside of ZeusCo Ltd based on DCF is -12.2%.
Based on the latest price of 12,700.00 KRW and our DCF valuation, ZeusCo Ltd (079370.KQ) is a sell. selling 079370.KQ stocks now will result in a potential gain of 12.2%.
| Range | Selected | |
| WACC / Discount Rate | 9.1% - 11.9% | 10.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 8,199.34 - 16,480.67 | 11,154.13 |
| Upside | -35.4% - 29.8% | -12.2% |