The Discounted Cash Flow (DCF) valuation of E&D Co Ltd (101360.KQ) is 11,293.37 KRW. With the latest stock price at 22,550.00 KRW, the upside of E&D Co Ltd based on DCF is -49.9%.
Based on the latest price of 22,550.00 KRW and our DCF valuation, E&D Co Ltd (101360.KQ) is a sell. selling 101360.KQ stocks now will result in a potential gain of 49.9%.
| Range | Selected | |
| WACC / Discount Rate | 7.6% - 12.8% | 10.2% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 3,534.61 - 40,766.79 | 11,293.37 |
| Upside | -84.3% - 80.8% | -49.9% |