The Discounted Cash Flow (DCF) valuation of Silicon Works Co Ltd (108320.KQ) is 127,421.42 KRW. With the latest stock price at 64,400.00 KRW, the upside of Silicon Works Co Ltd based on DCF is 97.9%.
Based on the latest price of 64,400.00 KRW and our DCF valuation, Silicon Works Co Ltd (108320.KQ) is a buy. buying 108320.KQ stocks now will result in a potential gain of 97.9%.
| Range | Selected | |
| WACC / Discount Rate | 9.2% - 13.5% | 11.3% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 106,334.68 - 162,985.31 | 127,421.42 |
| Upside | 65.1% - 153.1% | 97.9% |