The Discounted Cash Flow (DCF) valuation of ThinkwareSystems Corp (084730.KQ) is 72,537.53 KRW. With the latest stock price at 9,080.00 KRW, the upside of ThinkwareSystems Corp based on DCF is 698.9%.
Based on the latest price of 9,080.00 KRW and our DCF valuation, ThinkwareSystems Corp (084730.KQ) is a buy. buying 084730.KQ stocks now will result in a potential gain of 698.9%.
| Range | Selected | |
| WACC / Discount Rate | 4.6% - 7.5% | 6.0% |
| Long-term Growth Rate | 2.5% - 4.3% | 3.4% |
| Fair Price | 36,309.88 - 797,591.99 | 72,537.53 |
| Upside | 299.9% - 8684.1% | 698.9% |