The Discounted Cash Flow (DCF) valuation of Opasnet Co Ltd (173130.KQ) is 6,240.53 KRW. With the latest stock price at 3,895.00 KRW, the upside of Opasnet Co Ltd based on DCF is 60.2%.
Based on the latest price of 3,895.00 KRW and our DCF valuation, Opasnet Co Ltd (173130.KQ) is a buy. buying 173130.KQ stocks now will result in a potential gain of 60.2%.
| Range | Selected | |
| WACC / Discount Rate | 7.4% - 10.4% | 8.9% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 4,840.37 - 8,532.50 | 6,240.53 |
| Upside | 24.3% - 119.1% | 60.2% |