The Discounted Cash Flow (DCF) valuation of Anapass Inc (123860.KQ) is 24,091.83 KRW. With the latest stock price at 18,030.00 KRW, the upside of Anapass Inc based on DCF is 33.6%.
Based on the latest price of 18,030.00 KRW and our DCF valuation, Anapass Inc (123860.KQ) is a buy. buying 123860.KQ stocks now will result in a potential gain of 33.6%.
Range | Selected | |
WACC / Discount Rate | 8.1% - 10.9% | 9.5% |
Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
Fair Price | 17,502.24 - 36,811.95 | 24,091.83 |
Upside | -2.9% - 104.2% | 33.6% |