The Discounted Cash Flow (DCF) valuation of DoubleU Games Co Ltd (192080.KS) is 162,171.16 KRW. With the latest stock price at 60,700.00 KRW, the upside of DoubleU Games Co Ltd based on DCF is 167.2%.
Based on the latest price of 60,700.00 KRW and our DCF valuation, DoubleU Games Co Ltd (192080.KS) is a buy. buying 192080.KS stocks now will result in a potential gain of 167.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 9.5% | 7.6% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 129,937.21 - 225,576.50 | 162,171.16 |
| Upside | 114.1% - 271.6% | 167.2% |