The Discounted Cash Flow (DCF) valuation of OptiPharm Co Ltd (153710.KQ) is (1,264.59) KRW. With the latest stock price at 4,970.00 KRW, the upside of OptiPharm Co Ltd based on DCF is -125.4%.
Based on the latest price of 4,970.00 KRW and our DCF valuation, OptiPharm Co Ltd (153710.KQ) is a sell. selling 153710.KQ stocks now will result in a potential gain of 125.4%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.2% - 7.9% | 6.5% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (10,860.43) - (770.16) | (1,264.59) |
| Upside | -318.5% - -115.5% | -125.4% |