The Discounted Cash Flow (DCF) valuation of eSang Networks Co Ltd (080010.KQ) is 23,930.08 KRW. With the latest stock price at 5,550.00 KRW, the upside of eSang Networks Co Ltd based on DCF is 331.2%.
Based on the latest price of 5,550.00 KRW and our DCF valuation, eSang Networks Co Ltd (080010.KQ) is a buy. buying 080010.KQ stocks now will result in a potential gain of 331.2%.
| Range | Selected | |
| WACC / Discount Rate | 7.0% - 9.1% | 8.0% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 20,703.90 - 28,832.99 | 23,930.08 |
| Upside | 273.0% - 419.5% | 331.2% |