The Discounted Cash Flow (DCF) valuation of E Credible Co Ltd (092130.KQ) is 22,265.37 KRW. With the latest stock price at 16,740.00 KRW, the upside of E Credible Co Ltd based on DCF is 33.0%.
Based on the latest price of 16,740.00 KRW and our DCF valuation, E Credible Co Ltd (092130.KQ) is a buy. buying 092130.KQ stocks now will result in a potential gain of 33.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 8.9% | 7.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 17,790.82 - 31,886.14 | 22,265.37 |
| Upside | 6.3% - 90.5% | 33.0% |