The Discounted Cash Flow (DCF) valuation of Hancom MDS Inc (086960.KQ) is 977.98 KRW. With the latest stock price at 1,380.00 KRW, the upside of Hancom MDS Inc based on DCF is -29.1%.
Based on the latest price of 1,380.00 KRW and our DCF valuation, Hancom MDS Inc (086960.KQ) is a sell. selling 086960.KQ stocks now will result in a potential gain of 29.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 8.9% | 7.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 881.35 - 1,181.84 | 977.98 |
| Upside | -36.1% - -14.4% | -29.1% |