The Discounted Cash Flow (DCF) valuation of Intelligent Digital Integrated Security Co Ltd (143160.KQ) is 19,959.14 KRW. With the latest stock price at 15,320.00 KRW, the upside of Intelligent Digital Integrated Security Co Ltd based on DCF is 30.3%.
Based on the latest price of 15,320.00 KRW and our DCF valuation, Intelligent Digital Integrated Security Co Ltd (143160.KQ) is a buy. buying 143160.KQ stocks now will result in a potential gain of 30.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.0% - 8.5% | 6.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 12,553.58 - 47,710.95 | 19,959.14 |
| Upside | -18.1% - 211.4% | 30.3% |