The Discounted Cash Flow (DCF) valuation of Opticis Co Ltd (109080.KQ) is 8,137.38 KRW. With the latest stock price at 10,490.00 KRW, the upside of Opticis Co Ltd based on DCF is -22.4%.
Based on the latest price of 10,490.00 KRW and our DCF valuation, Opticis Co Ltd (109080.KQ) is a sell. selling 109080.KQ stocks now will result in a potential gain of 22.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 8.7% | 7.6% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 6,680.20 - 11,320.84 | 8,137.38 |
| Upside | -36.3% - 7.9% | -22.4% |