The Discounted Cash Flow (DCF) valuation of Device ENG Co Ltd (187870.KQ) is 12,803.05 KRW. With the latest stock price at 11,150.00 KRW, the upside of Device ENG Co Ltd based on DCF is 14.8%.
Based on the latest price of 11,150.00 KRW and our DCF valuation, Device ENG Co Ltd (187870.KQ) is a buy. buying 187870.KQ stocks now will result in a potential gain of 14.8%.
| Range | Selected | |
| WACC / Discount Rate | 7.0% - 11.7% | 9.4% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 8,281.73 - 29,597.61 | 12,803.05 |
| Upside | -25.7% - 165.4% | 14.8% |