The Discounted Cash Flow (DCF) valuation of Semisysco Co Ltd (136510.KQ) is 6,677.69 KRW. With the latest stock price at 63,400.00 KRW, the upside of Semisysco Co Ltd based on DCF is -89.5%.
Based on the latest price of 63,400.00 KRW and our DCF valuation, Semisysco Co Ltd (136510.KQ) is a sell. selling 136510.KQ stocks now will result in a potential gain of 89.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 7.7% | 6.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 4,580.80 - 22,039.61 | 6,677.69 |
| Upside | -92.8% - -65.2% | -89.5% |