The Discounted Cash Flow (DCF) valuation of LOTVacuum Co Ltd (083310.KQ) is 13,546.60 KRW. With the latest stock price at 10,750.00 KRW, the upside of LOTVacuum Co Ltd based on DCF is 26.0%.
Based on the latest price of 10,750.00 KRW and our DCF valuation, LOTVacuum Co Ltd (083310.KQ) is a buy. buying 083310.KQ stocks now will result in a potential gain of 26.0%.
| Range | Selected | |
| WACC / Discount Rate | 9.3% - 12.0% | 10.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 11,087.15 - 18,651.26 | 13,546.60 |
| Upside | 3.1% - 73.5% | 26.0% |