The Discounted Cash Flow (DCF) valuation of Cuckoo Holdings Co Ltd (192400.KS) is 38,519.69 KRW. With the latest stock price at 29,200.00 KRW, the upside of Cuckoo Holdings Co Ltd based on DCF is 31.9%.
Based on the latest price of 29,200.00 KRW and our DCF valuation, Cuckoo Holdings Co Ltd (192400.KS) is a buy. buying 192400.KS stocks now will result in a potential gain of 31.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 10.2% | 8.1% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 30,631.28 - 54,814.16 | 38,519.69 |
| Upside | 4.9% - 87.7% | 31.9% |