The Discounted Cash Flow (DCF) valuation of Nice D&B Co Ltd (130580.KQ) is 10,059.35 KRW. With the latest stock price at 5,520.00 KRW, the upside of Nice D&B Co Ltd based on DCF is 82.2%.
Based on the latest price of 5,520.00 KRW and our DCF valuation, Nice D&B Co Ltd (130580.KQ) is a buy. buying 130580.KQ stocks now will result in a potential gain of 82.2%.
| Range | Selected | |
| WACC / Discount Rate | 7.5% - 11.0% | 9.3% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 8,291.04 - 13,035.34 | 10,059.35 |
| Upside | 50.2% - 136.1% | 82.2% |