The Discounted Cash Flow (DCF) valuation of Tesna Inc (131970.KQ) is (46,122.35) KRW. With the latest stock price at 120,100.00 KRW, the upside of Tesna Inc based on DCF is -138.4%.
Based on the latest price of 120,100.00 KRW and our DCF valuation, Tesna Inc (131970.KQ) is a sell. selling 131970.KQ stocks now will result in a potential gain of 138.4%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 5.0% - 7.2% | 6.1% |
| Long-term Growth Rate | 3.0% - 4.8% | 3.9% |
| Fair Price | (347,001.03) - (28,409.22) | (46,122.35) |
| Upside | -388.9% - -123.7% | -138.4% |