The Discounted Cash Flow (DCF) valuation of Spigen Korea Co Ltd (192440.KQ) is 37,896.62 KRW. With the latest stock price at 27,100.00 KRW, the upside of Spigen Korea Co Ltd based on DCF is 39.8%.
Based on the latest price of 27,100.00 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 39.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 9.3% | 8.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 30,102.48 - 55,261.26 | 37,896.62 |
| Upside | 11.1% - 103.9% | 39.8% |