The Discounted Cash Flow (DCF) valuation of Kinx Inc (093320.KQ) is 95,951.02 KRW. With the latest stock price at 89,900.00 KRW, the upside of Kinx Inc based on DCF is 6.7%.
Based on the latest price of 89,900.00 KRW and our DCF valuation, Kinx Inc (093320.KQ) is a buy. buying 093320.KQ stocks now will result in a potential gain of 6.7%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 7.9% | 6.7% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 56,444.87 - 290,438.21 | 95,951.02 |
| Upside | -37.2% - 223.1% | 6.7% |