The Discounted Cash Flow (DCF) valuation of Samyang Optics Co Ltd (225190.KQ) is 3,924.90 KRW. With the latest stock price at 10,950.00 KRW, the upside of Samyang Optics Co Ltd based on DCF is -64.2%.
Based on the latest price of 10,950.00 KRW and our DCF valuation, Samyang Optics Co Ltd (225190.KQ) is a sell. selling 225190.KQ stocks now will result in a potential gain of 64.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.0% - 6.8% | 5.9% |
| Long-term Growth Rate | 3.0% - 4.8% | 3.9% |
| Fair Price | 2,055.10 - 32,521.25 | 3,924.90 |
| Upside | -81.2% - 197.0% | -64.2% |