The Discounted Cash Flow (DCF) valuation of Smec Co Ltd (099440.KQ) is 2,777.62 KRW. With the latest stock price at 2,135.00 KRW, the upside of Smec Co Ltd based on DCF is 30.1%.
Based on the latest price of 2,135.00 KRW and our DCF valuation, Smec Co Ltd (099440.KQ) is a buy. buying 099440.KQ stocks now will result in a potential gain of 30.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.2% - 7.8% | 6.5% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 1,945.30 - 4,317.38 | 2,777.62 |
| Upside | -8.9% - 102.2% | 30.1% |