The Discounted Cash Flow (DCF) valuation of SD Biotechnologies Co Ltd (217480.KQ) is (5,423.77) KRW. With the latest stock price at 349.00 KRW, the upside of SD Biotechnologies Co Ltd based on DCF is -1654.1%.
Based on the latest price of 349.00 KRW and our DCF valuation, SD Biotechnologies Co Ltd (217480.KQ) is a sell. selling 217480.KQ stocks now will result in a potential gain of 1654.1%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 7.0% | 6.2% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (33,541.60) - (3,287.24) | (5,423.77) |
| Upside | -9710.8% - -1041.9% | -1654.1% |