The Discounted Cash Flow (DCF) valuation of DE&T Co Ltd (079810.KQ) is 4,684.34 KRW. With the latest stock price at 6,910.00 KRW, the upside of DE&T Co Ltd based on DCF is -32.2%.
Based on the latest price of 6,910.00 KRW and our DCF valuation, DE&T Co Ltd (079810.KQ) is a sell. selling 079810.KQ stocks now will result in a potential gain of 32.2%.
| Range | Selected | |
| WACC / Discount Rate | 7.8% - 11.3% | 9.6% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 4,591.12 - 4,918.93 | 4,684.34 |
| Upside | -33.6% - -28.8% | -32.2% |