The Discounted Cash Flow (DCF) valuation of Genoray Co Ltd (122310.KQ) is 4,241.28 KRW. With the latest stock price at 5,600.00 KRW, the upside of Genoray Co Ltd based on DCF is -24.3%.
Based on the latest price of 5,600.00 KRW and our DCF valuation, Genoray Co Ltd (122310.KQ) is a sell. selling 122310.KQ stocks now will result in a potential gain of 24.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 7.5% | 6.6% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 2,095.34 - 13,519.13 | 4,241.28 |
| Upside | -62.6% - 141.4% | -24.3% |