225330.KQ
CMS Edu Co Ltd
Price:  
7,210.00 
KRW
Volume:  
313,735.00
Korea, Republic of | Diversified Consumer Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

225330.KQ DCF Valuation - Growth Exit 5Y

-74.6%
Upside

What is the DCF valuation of 225330.KQ??

The Discounted Cash Flow (DCF) valuation of CMS Edu Co Ltd (225330.KQ) is 1,828.09 KRW. With the latest stock price at 7,210.00 KRW, the upside of CMS Edu Co Ltd based on DCF is -74.6%.

Is 225330.KQ a buy or a sell?

Based on the latest price of 7,210.00 KRW and our DCF valuation, CMS Edu Co Ltd (225330.KQ) is a sell. selling 225330.KQ stocks now will result in a potential gain of 74.6%.

Range Selected
WACC / Discount Rate 5.2% - 7.8% 6.5%
Long-term Growth Rate 3.0% - 5.0% 4.0%
Fair Price 261.76 - 32,025.37 1,828.09
Upside -96.4% - 344.2% -74.6%
7,210.00 KRW
Stock Price
1,828.09 KRW
Fair Price