The Discounted Cash Flow (DCF) valuation of i3system Inc (214430.KQ) is 52,517.58 KRW. With the latest stock price at 118,100.00 KRW, the upside of i3system Inc based on DCF is -55.5%.
Based on the latest price of 118,100.00 KRW and our DCF valuation, i3system Inc (214430.KQ) is a sell. selling 214430.KQ stocks now will result in a potential gain of 55.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 11.6% | 9.1% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 32,458.74 - 142,181.44 | 52,517.58 |
| Upside | -72.5% - 20.4% | -55.5% |