The Discounted Cash Flow (DCF) valuation of ITEK Inc (119830.KQ) is 625.52 KRW. With the latest stock price at 6,130.00 KRW, the upside of ITEK Inc based on DCF is -89.8%.
Based on the latest price of 6,130.00 KRW and our DCF valuation, ITEK Inc (119830.KQ) is a sell. selling 119830.KQ stocks now will result in a potential gain of 89.8%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 8.6% | 7.2% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (2,967.40) - 1,124.86 | 625.52 |
| Upside | -148.4% - -81.6% | -89.8% |