The Discounted Cash Flow (DCF) valuation of Spigen Korea Co Ltd (192440.KQ) is 53,646.78 KRW. With the latest stock price at 24,350.00 KRW, the upside of Spigen Korea Co Ltd based on DCF is 120.3%.
Based on the latest price of 24,350.00 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 120.3%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 9.6% | 7.8% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 43,405.77 - 73,051.41 | 53,646.78 |
| Upside | 78.3% - 200.0% | 120.3% |