The Discounted Cash Flow (DCF) valuation of Boditech Med Inc (206640.KQ) is 16,977.05 KRW. With the latest stock price at 16,260.00 KRW, the upside of Boditech Med Inc based on DCF is 4.4%.
Based on the latest price of 16,260.00 KRW and our DCF valuation, Boditech Med Inc (206640.KQ) is a buy. buying 206640.KQ stocks now will result in a potential gain of 4.4%.
| Range | Selected | |
| WACC / Discount Rate | 7.1% - 9.1% | 8.1% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 12,953.34 - 26,112.06 | 16,977.05 |
| Upside | -20.3% - 60.6% | 4.4% |