The Discounted Cash Flow (DCF) valuation of ISC Co Ltd (095340.KQ) is 31,340.28 KRW. With the latest stock price at 60,500.00 KRW, the upside of ISC Co Ltd based on DCF is -48.2%.
Based on the latest price of 60,500.00 KRW and our DCF valuation, ISC Co Ltd (095340.KQ) is a sell. selling 095340.KQ stocks now will result in a potential gain of 48.2%.
| Range | Selected | |
| WACC / Discount Rate | 9.5% - 12.0% | 10.8% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 25,044.20 - 42,668.11 | 31,340.28 |
| Upside | -58.6% - -29.5% | -48.2% |