The Discounted Cash Flow (DCF) valuation of NS Co Ltd (217820.KQ) is (2,768.28) KRW. With the latest stock price at 2,620.00 KRW, the upside of NS Co Ltd based on DCF is -205.7%.
Based on the latest price of 2,620.00 KRW and our DCF valuation, NS Co Ltd (217820.KQ) is a sell. selling 217820.KQ stocks now will result in a potential gain of 205.7%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 7.7% | 6.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (3,676.21) - 4,996.94 | (2,768.28) |
| Upside | -240.3% - 90.7% | -205.7% |