The Discounted Cash Flow (DCF) valuation of Design Co Ltd (227100.KQ) is (2,460.19) KRW. With the latest stock price at 612.00 KRW, the upside of Design Co Ltd based on DCF is -502.0%.
Based on the latest price of 612.00 KRW and our DCF valuation, Design Co Ltd (227100.KQ) is a sell. selling 227100.KQ stocks now will result in a potential gain of 502.0%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 7.4% | 6.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (12,239.79) - (1,621.47) | (2,460.19) |
| Upside | -2100.0% - -364.9% | -502.0% |