The Discounted Cash Flow (DCF) valuation of Pavonine Co Ltd (177830.KQ) is 2,320.44 KRW. With the latest stock price at 3,005.00 KRW, the upside of Pavonine Co Ltd based on DCF is -22.8%.
Based on the latest price of 3,005.00 KRW and our DCF valuation, Pavonine Co Ltd (177830.KQ) is a sell. selling 177830.KQ stocks now will result in a potential gain of 22.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 8.3% | 7.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 757.71 - 5,901.52 | 2,320.44 |
| Upside | -74.8% - 96.4% | -22.8% |