The Discounted Cash Flow (DCF) valuation of T-Robotics Co Ltd (117730.KQ) is (12,247.71) KRW. With the latest stock price at 11,790.00 KRW, the upside of T-Robotics Co Ltd based on DCF is -203.9%.
Based on the latest price of 11,790.00 KRW and our DCF valuation, T-Robotics Co Ltd (117730.KQ) is a sell. selling 117730.KQ stocks now will result in a potential gain of 203.9%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 9.1% | 7.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (55,074.87) - (7,084.05) | (12,247.71) |
| Upside | -567.1% - -160.1% | -203.9% |