The Discounted Cash Flow (DCF) valuation of Wooree Bio Co Ltd (082850.KQ) is 2,555.04 KRW. With the latest stock price at 2,370.00 KRW, the upside of Wooree Bio Co Ltd based on DCF is 7.8%.
Based on the latest price of 2,370.00 KRW and our DCF valuation, Wooree Bio Co Ltd (082850.KQ) is a buy. buying 082850.KQ stocks now will result in a potential gain of 7.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 9.2% | 8.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1,703.95 - 4,371.97 | 2,555.04 |
| Upside | -28.1% - 84.5% | 7.8% |