The Discounted Cash Flow (DCF) valuation of Novarex Co Ltd (194700.KQ) is 10,944.85 KRW. With the latest stock price at 20,500.00 KRW, the upside of Novarex Co Ltd based on DCF is -46.6%.
Based on the latest price of 20,500.00 KRW and our DCF valuation, Novarex Co Ltd (194700.KQ) is a sell. selling 194700.KQ stocks now will result in a potential gain of 46.6%.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 9.9% | 8.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 7,915.80 - 18,664.08 | 10,944.85 |
| Upside | -61.4% - -9.0% | -46.6% |