The Discounted Cash Flow (DCF) valuation of ITCen Co Ltd (124500.KQ) is 28,822.54 KRW. With the latest stock price at 19,900.00 KRW, the upside of ITCen Co Ltd based on DCF is 44.8%.
Based on the latest price of 19,900.00 KRW and our DCF valuation, ITCen Co Ltd (124500.KQ) is a buy. buying 124500.KQ stocks now will result in a potential gain of 44.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 9.2% | 7.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 19,066.25 - 52,332.30 | 28,822.54 |
| Upside | -4.2% - 163.0% | 44.8% |