The Discounted Cash Flow (DCF) valuation of Medy Tox Inc (086900.KQ) is 6,839.73 KRW. With the latest stock price at 168,700.00 KRW, the upside of Medy Tox Inc based on DCF is -95.9%.
Based on the latest price of 168,700.00 KRW and our DCF valuation, Medy Tox Inc (086900.KQ) is a sell. selling 086900.KQ stocks now will result in a potential gain of 95.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.0% - 8.6% | 6.8% |
| Long-term Growth Rate | 3.0% - 4.8% | 3.9% |
| Fair Price | (2,270.85) - 211,250.68 | 6,839.73 |
| Upside | -101.3% - 25.2% | -95.9% |