The Discounted Cash Flow (DCF) valuation of Secuve Co Ltd (131090.KQ) is 4,661.86 KRW. With the latest stock price at 4,070.00 KRW, the upside of Secuve Co Ltd based on DCF is 14.5%.
Based on the latest price of 4,070.00 KRW and our DCF valuation, Secuve Co Ltd (131090.KQ) is a buy. buying 131090.KQ stocks now will result in a potential gain of 14.5%.
| Range | Selected | |
| WACC / Discount Rate | 7.1% - 9.2% | 8.1% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 3,810.16 - 6,378.85 | 4,661.86 |
| Upside | -6.4% - 56.7% | 14.5% |