The Discounted Cash Flow (DCF) valuation of LTC Co Ltd (Hwaseong) (170920.KQ) is 25,434.14 KRW. With the latest stock price at 9,600.00 KRW, the upside of LTC Co Ltd (Hwaseong) based on DCF is 164.9%.
Based on the latest price of 9,600.00 KRW and our DCF valuation, LTC Co Ltd (Hwaseong) (170920.KQ) is a buy. buying 170920.KQ stocks now will result in a potential gain of 164.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 8.7% | 7.5% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 19,557.36 - 35,036.26 | 25,434.14 |
| Upside | 103.7% - 265.0% | 164.9% |