The Discounted Cash Flow (DCF) valuation of MegaStudyEdu Co Ltd (215200.KQ) is 72,103.06 KRW. With the latest stock price at 53,100.00 KRW, the upside of MegaStudyEdu Co Ltd based on DCF is 35.8%.
Based on the latest price of 53,100.00 KRW and our DCF valuation, MegaStudyEdu Co Ltd (215200.KQ) is a buy. buying 215200.KQ stocks now will result in a potential gain of 35.8%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 7.5% | 6.6% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 52,273.21 - 121,051.27 | 72,103.06 |
| Upside | -1.6% - 128.0% | 35.8% |