The Discounted Cash Flow (DCF) valuation of Spigen Korea Co Ltd (192440.KQ) is 37,436.01 KRW. With the latest stock price at 28,750.00 KRW, the upside of Spigen Korea Co Ltd based on DCF is 30.2%.
Based on the latest price of 28,750.00 KRW and our DCF valuation, Spigen Korea Co Ltd (192440.KQ) is a buy. buying 192440.KQ stocks now will result in a potential gain of 30.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.9% - 9.4% | 8.1% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 30,005.55 - 53,423.44 | 37,436.01 |
| Upside | 4.4% - 85.8% | 30.2% |