The Discounted Cash Flow (DCF) valuation of Wins Co Ltd (136540.KQ) is 17,012.38 KRW. With the latest stock price at 12,040.00 KRW, the upside of Wins Co Ltd based on DCF is 41.3%.
Based on the latest price of 12,040.00 KRW and our DCF valuation, Wins Co Ltd (136540.KQ) is a buy. buying 136540.KQ stocks now will result in a potential gain of 41.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 9.3% | 7.6% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 13,356.95 - 24,334.73 | 17,012.38 |
| Upside | 10.9% - 102.1% | 41.3% |