The Discounted Cash Flow (DCF) valuation of GTG Wellness Co Ltd (219750.KQ) is 1,944.36 KRW. With the latest stock price at 2,750.00 KRW, the upside of GTG Wellness Co Ltd based on DCF is -29.3%.
Based on the latest price of 2,750.00 KRW and our DCF valuation, GTG Wellness Co Ltd (219750.KQ) is a sell. selling 219750.KQ stocks now will result in a potential gain of 29.3%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 7.9% | 7.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1,403.83 - 3,113.01 | 1,944.36 |
| Upside | -49.0% - 13.2% | -29.3% |