The Discounted Cash Flow (DCF) valuation of Very Good Tour Co Ltd (094850.KQ) is 5,708.67 KRW. With the latest stock price at 7,500.00 KRW, the upside of Very Good Tour Co Ltd based on DCF is -23.9%.
Based on the latest price of 7,500.00 KRW and our DCF valuation, Very Good Tour Co Ltd (094850.KQ) is a sell. selling 094850.KQ stocks now will result in a potential gain of 23.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 9.1% | 7.7% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 3,725.97 - 12,778.87 | 5,708.67 |
| Upside | -50.3% - 70.4% | -23.9% |