The Discounted Cash Flow (DCF) valuation of Wooyang Co Ltd (103840.KQ) is 1,676.90 KRW. With the latest stock price at 3,290.00 KRW, the upside of Wooyang Co Ltd based on DCF is -49.0%.
Based on the latest price of 3,290.00 KRW and our DCF valuation, Wooyang Co Ltd (103840.KQ) is a sell. selling 103840.KQ stocks now will result in a potential gain of 49.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 15.7% | 10.6% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | (976.55) - 27,412.93 | 1,676.90 |
| Upside | -129.7% - 733.2% | -49.0% |