The Discounted Cash Flow (DCF) valuation of Exicon Co Ltd (092870.KQ) is (2,297,141.76) KRW. With the latest stock price at 9,890.00 KRW, the upside of Exicon Co Ltd based on DCF is -23326.9%.
Based on the latest price of 9,890.00 KRW and our DCF valuation, Exicon Co Ltd (092870.KQ) is a sell. selling 092870.KQ stocks now will result in a potential gain of 23326.9%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 8.5% | 7.2% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (7,523,597.90) - (1,361,539.10) | (2,297,141.76) |
| Upside | -76172.8% - -13866.8% | -23326.9% |