The Discounted Cash Flow (DCF) valuation of Worldex Industry & Trading Co Ltd (101160.KQ) is 37,273.23 KRW. With the latest stock price at 25,150.00 KRW, the upside of Worldex Industry & Trading Co Ltd based on DCF is 48.2%.
Based on the latest price of 25,150.00 KRW and our DCF valuation, Worldex Industry & Trading Co Ltd (101160.KQ) is a buy. buying 101160.KQ stocks now will result in a potential gain of 48.2%.
| Range | Selected | |
| WACC / Discount Rate | 9.3% - 12.2% | 10.7% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 32,617.41 - 44,115.30 | 37,273.23 |
| Upside | 29.7% - 75.4% | 48.2% |