The Discounted Cash Flow (DCF) valuation of Global Tax Free Co Ltd (204620.KQ) is 10,048.85 KRW. With the latest stock price at 7,200.00 KRW, the upside of Global Tax Free Co Ltd based on DCF is 39.6%.
Based on the latest price of 7,200.00 KRW and our DCF valuation, Global Tax Free Co Ltd (204620.KQ) is a buy. buying 204620.KQ stocks now will result in a potential gain of 39.6%.
Range | Selected | |
WACC / Discount Rate | 6.0% - 9.2% | 7.6% |
Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
Fair Price | 7,954.76 - 14,097.15 | 10,048.85 |
Upside | 10.5% - 95.8% | 39.6% |