The Discounted Cash Flow (DCF) valuation of Cube Entertainment Inc (182360.KQ) is 22,084.00 KRW. With the latest stock price at 17,600.00 KRW, the upside of Cube Entertainment Inc based on DCF is 25.5%.
Based on the latest price of 17,600.00 KRW and our DCF valuation, Cube Entertainment Inc (182360.KQ) is a buy. buying 182360.KQ stocks now will result in a potential gain of 25.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 7.9% | 7.0% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 14,692.60 - 45,193.26 | 22,084.00 |
| Upside | -16.5% - 156.8% | 25.5% |