The Discounted Cash Flow (DCF) valuation of Incross Co Ltd (216050.KQ) is 11,329.05 KRW. With the latest stock price at 7,170.00 KRW, the upside of Incross Co Ltd based on DCF is 58.0%.
Based on the latest price of 7,170.00 KRW and our DCF valuation, Incross Co Ltd (216050.KQ) is a buy. buying 216050.KQ stocks now will result in a potential gain of 58.0%.
| Range | Selected | |
| WACC / Discount Rate | 7.5% - 11.3% | 9.4% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 9,912.03 - 13,785.47 | 11,329.05 |
| Upside | 38.2% - 92.3% | 58.0% |