The Discounted Cash Flow (DCF) valuation of Yest Co Ltd (122640.KQ) is 14,736.77 KRW. With the latest stock price at 17,690.00 KRW, the upside of Yest Co Ltd based on DCF is -16.7%.
Based on the latest price of 17,690.00 KRW and our DCF valuation, Yest Co Ltd (122640.KQ) is a sell. selling 122640.KQ stocks now will result in a potential gain of 16.7%.
| Range | Selected | |
| WACC / Discount Rate | 7.6% - 11.7% | 9.6% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 9,228.29 - 32,762.76 | 14,736.77 |
| Upside | -47.8% - 85.2% | -16.7% |