The Discounted Cash Flow (DCF) valuation of Sbw Inc (102280.KS) is 212.38 KRW. With the latest stock price at 269.00 KRW, the upside of Sbw Inc based on DCF is -21.0%.
Based on the latest price of 269.00 KRW and our DCF valuation, Sbw Inc (102280.KS) is a sell. selling 102280.KS stocks now will result in a potential gain of 21.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 7.7% | 6.6% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 140.84 - 410.37 | 212.38 |
| Upside | -47.6% - 52.6% | -21.0% |