The Discounted Cash Flow (DCF) valuation of Union Community Co Ltd (203450.KQ) is 2,813.88 KRW. With the latest stock price at 3,290.00 KRW, the upside of Union Community Co Ltd based on DCF is -14.5%.
Based on the latest price of 3,290.00 KRW and our DCF valuation, Union Community Co Ltd (203450.KQ) is a sell. selling 203450.KQ stocks now will result in a potential gain of 14.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 8.6% | 7.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1,996.08 - 4,692.63 | 2,813.88 |
| Upside | -39.3% - 42.6% | -14.5% |