The Discounted Cash Flow (DCF) valuation of Vitzrocell Co Ltd (082920.KQ) is 35,033.80 KRW. With the latest stock price at 27,650.00 KRW, the upside of Vitzrocell Co Ltd based on DCF is 26.7%.
Based on the latest price of 27,650.00 KRW and our DCF valuation, Vitzrocell Co Ltd (082920.KQ) is a buy. buying 082920.KQ stocks now will result in a potential gain of 26.7%.
| Range | Selected | |
| WACC / Discount Rate | 7.1% - 9.9% | 8.5% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 25,704.83 - 58,546.23 | 35,033.80 |
| Upside | -7.0% - 111.7% | 26.7% |