The Discounted Cash Flow (DCF) valuation of Cymechs Inc (160980.KQ) is 9,889.56 KRW. With the latest stock price at 11,850.00 KRW, the upside of Cymechs Inc based on DCF is -16.5%.
Based on the latest price of 11,850.00 KRW and our DCF valuation, Cymechs Inc (160980.KQ) is a sell. selling 160980.KQ stocks now will result in a potential gain of 16.5%.
| Range | Selected | |
| WACC / Discount Rate | 7.3% - 10.0% | 8.7% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 7,991.22 - 14,873.50 | 9,889.56 |
| Upside | -32.6% - 25.5% | -16.5% |