The Discounted Cash Flow (DCF) valuation of Worldex Industry & Trading Co Ltd (101160.KQ) is 38,616.54 KRW. With the latest stock price at 18,670.00 KRW, the upside of Worldex Industry & Trading Co Ltd based on DCF is 106.8%.
Based on the latest price of 18,670.00 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 106.8%.
| Range | Selected | |
| WACC / Discount Rate | 9.2% - 11.2% | 10.2% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 34,791.36 - 43,858.91 | 38,616.54 |
| Upside | 86.3% - 134.9% | 106.8% |