The Discounted Cash Flow (DCF) valuation of Innocean Worldwide Inc (214320.KS) is 39,429.50 KRW. With the latest stock price at 20,950.00 KRW, the upside of Innocean Worldwide Inc based on DCF is 88.2%.
Based on the latest price of 20,950.00 KRW and our DCF valuation, Innocean Worldwide Inc (214320.KS) is a buy. buying 214320.KS stocks now will result in a potential gain of 88.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 10.8% | 8.6% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 31,476.30 - 55,181.99 | 39,429.50 |
| Upside | 50.2% - 163.4% | 88.2% |