The Discounted Cash Flow (DCF) valuation of YG Entertainment Inc (122870.KQ) is 77,775.28 KRW. With the latest stock price at 86,800.00 KRW, the upside of YG Entertainment Inc based on DCF is -10.4%.
Based on the latest price of 86,800.00 KRW and our DCF valuation, YG Entertainment Inc (122870.KQ) is a sell. selling 122870.KQ stocks now will result in a potential gain of 10.4%.
| Range | Selected | |
| WACC / Discount Rate | 7.5% - 9.6% | 8.6% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 55,219.22 - 137,329.18 | 77,775.28 |
| Upside | -36.4% - 58.2% | -10.4% |