The Discounted Cash Flow (DCF) valuation of Rsupport Co Ltd (131370.KQ) is 1,646.47 KRW. With the latest stock price at 3,125.00 KRW, the upside of Rsupport Co Ltd based on DCF is -47.3%.
Based on the latest price of 3,125.00 KRW and our DCF valuation, Rsupport Co Ltd (131370.KQ) is a sell. Selling 131370.KQ stocks now will result in a potential gain of 47.3%.
Range | Selected | |
WACC / Discount Rate | 5.9% - 10.0% | 8.0% |
Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
Fair Price | 1,125.5 - 3,811.41 | 1,646.47 |
Upside | -64.0% - 22.0% | -47.3% |
(KRW in millions) | Projections | |||||
12-2024 | 12-2025 | 12-2026 | 12-2027 | 12-2028 | 12-2029 | |
Revenue | 47,528 | 51,326 | 54,218 | 56,672 | 58,610 | 63,075 |
% Growth | 6% | 8% | 6% | 5% | 3% | 8% |
Cost of goods sold | 0 | 0 | 0 | 0 | 0 | 0 |
% of Revenue | 0% | 0% | 0% | 0% | 0% | 0% |
Selling, G&A expenses | (30,492) | (32,929) | (34,784) | (36,359) | (37,602) | (40,466) |
% of Revenue | 64% | 64% | 64% | 64% | 64% | 64% |
Research & Development | (10,531) | (11,372) | (12,013) | (12,557) | (12,986) | (13,975) |
% of Revenue | 22% | 22% | 22% | 22% | 22% | 22% |
Net interest & other expenses | (1,901) | (2,053) | (2,169) | (2,267) | (2,345) | (2,523) |
% of Revenue | 4% | 4% | 4% | 4% | 4% | 4% |
Tax expense | (1,543) | (1,136) | (1,200) | (1,255) | (1,298) | (1,396) |
Tax rate | 34% | 23% | 23% | 23% | 23% | 23% |
Net profit | 3,061 | 3,836 | 4,052 | 4,235 | 4,380 | 4,714 |
% Margin | 6% | 7% | 7% | 7% | 7% | 7% |