The Discounted Cash Flow (DCF) valuation of Woori Net Co Ltd (115440.KQ) is 22,457.46 KRW. With the latest stock price at 6,660.00 KRW, the upside of Woori Net Co Ltd based on DCF is 237.2%.
Based on the latest price of 6,660.00 KRW and our DCF valuation, Woori Net Co Ltd (115440.KQ) is a buy. buying 115440.KQ stocks now will result in a potential gain of 237.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 7.0% | 6.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 16,421.32 - 38,018.75 | 22,457.46 |
| Upside | 146.6% - 470.9% | 237.2% |