The Discounted Cash Flow (DCF) valuation of LIG Nex1 Co Ltd (079550.KS) is 388,392.73 KRW. With the latest stock price at 589,000.00 KRW, the upside of LIG Nex1 Co Ltd based on DCF is -34.1%.
Based on the latest price of 589,000.00 KRW and our DCF valuation, LIG Nex1 Co Ltd (079550.KS) is a sell. selling 079550.KS stocks now will result in a potential gain of 34.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 8.4% | 7.4% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 250,380.95 - 837,279.41 | 388,392.73 |
| Upside | -57.5% - 42.2% | -34.1% |