The Discounted Cash Flow (DCF) valuation of Waps Co Ltd (196700.KQ) is 924.76 KRW. With the latest stock price at 1,456.00 KRW, the upside of Waps Co Ltd based on DCF is -36.5%.
Based on the latest price of 1,456.00 KRW and our DCF valuation, Waps Co Ltd (196700.KQ) is a sell. selling 196700.KQ stocks now will result in a potential gain of 36.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.0% - 6.7% | 5.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 304.76 - 2,738.13 | 924.76 |
| Upside | -79.1% - 88.1% | -36.5% |