The Discounted Cash Flow (DCF) valuation of BenoHoldings Inc (206400.KQ) is 1,381.95 KRW. With the latest stock price at 2,190.00 KRW, the upside of BenoHoldings Inc based on DCF is -36.9%.
Based on the latest price of 2,190.00 KRW and our DCF valuation, BenoHoldings Inc (206400.KQ) is a sell. selling 206400.KQ stocks now will result in a potential gain of 36.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 8.9% | 7.6% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 1,033.34 - 2,411.65 | 1,381.95 |
| Upside | -52.8% - 10.1% | -36.9% |