The Discounted Cash Flow (DCF) valuation of CSA Cosmic Co Ltd (083660.KQ) is (1,014.53) KRW. With the latest stock price at 2,650.00 KRW, the upside of CSA Cosmic Co Ltd based on DCF is -138.3%.
Based on the latest price of 2,650.00 KRW and our DCF valuation, CSA Cosmic Co Ltd (083660.KQ) is a sell. selling 083660.KQ stocks now will result in a potential gain of 138.3%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 8.9% | 7.5% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (2,531.31) - (733.73) | (1,014.53) |
| Upside | -195.5% - -127.7% | -138.3% |