The Discounted Cash Flow (DCF) valuation of S-Mac Co Ltd (097780.KQ) is 1,225.62 KRW. With the latest stock price at 874.00 KRW, the upside of S-Mac Co Ltd based on DCF is 40.2%.
Based on the latest price of 874.00 KRW and our DCF valuation, S-Mac Co Ltd (097780.KQ) is a buy. buying 097780.KQ stocks now will result in a potential gain of 40.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.9% - 9.6% | 8.2% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 866.35 - 2,178.54 | 1,225.62 |
| Upside | -0.9% - 149.3% | 40.2% |