The Discounted Cash Flow (DCF) valuation of Sky E&M Co Ltd (131100.KQ) is 7,362.32 KRW. With the latest stock price at 2,010.00 KRW, the upside of Sky E&M Co Ltd based on DCF is 266.3%.
Based on the latest price of 2,010.00 KRW and our DCF valuation, Sky E&M Co Ltd (131100.KQ) is a buy. buying 131100.KQ stocks now will result in a potential gain of 266.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 7.5% | 6.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 5,092.61 - 13,494.59 | 7,362.32 |
| Upside | 153.4% - 571.4% | 266.3% |