The Discounted Cash Flow (DCF) valuation of Piolink Inc (170790.KQ) is 11,115.31 KRW. With the latest stock price at 8,290.00 KRW, the upside of Piolink Inc based on DCF is 34.1%.
Based on the latest price of 8,290.00 KRW and our DCF valuation, Piolink Inc (170790.KQ) is a buy. buying 170790.KQ stocks now will result in a potential gain of 34.1%.
| Range | Selected | |
| WACC / Discount Rate | 7.0% - 9.1% | 8.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 9,520.98 - 14,360.57 | 11,115.31 |
| Upside | 14.8% - 73.2% | 34.1% |