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%.
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% |