131370.KQ
Rsupport Co Ltd
Price:  
3,125 
KRW
Volume:  
110,446
Korea, Republic of | Software

131370.KQ DCF Valuation - Growth Exit 5Y

-47.3 %
Upside

What is the DCF valuation of 131370.KQ?

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%.

Is 131370.KQ a buy or a sell?

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 Rate5.9% - 10.0%8.0%
Long-term Growth Rate 2.0% - 4.0%3.0%
Fair Price1,125.5 - 3,811.411,646.47
Upside-64.0% - 22.0%-47.3%
3,125.00 KRW
Stock Price
1,646.47 KRW
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

131370.KQ DCF Valuation: Revenue & Expenses Forecast

(KRW in millions)Projections
12-202412-202512-202612-202712-202812-2029
Revenue47,52851,32654,21856,67258,61063,075
% Growth
6%8%6%5%3%8%
Cost of goods sold000000
% of Revenue0%0%0%0%0%0%
Selling, G&A expenses(30,492)(32,929)(34,784)(36,359)(37,602)(40,466)
% of Revenue64%64%64%64%64%64%
Research & Development(10,531)(11,372)(12,013)(12,557)(12,986)(13,975)
% of Revenue22%22%22%22%22%22%
Net interest & other expenses(1,901)(2,053)(2,169)(2,267)(2,345)(2,523)
% of Revenue4%4%4%4%4%4%
Tax expense(1,543)(1,136)(1,200)(1,255)(1,298)(1,396)
Tax rate34%23%23%23%23%23%
Net profit3,0613,8364,0524,2354,3804,714
% Margin6%7%7%7%7%7%