The Discounted Cash Flow (DCF) valuation of N2Tech Co Ltd (227950.KQ) is 308.94 KRW. With the latest stock price at 368.00 KRW, the upside of N2Tech Co Ltd based on DCF is -16.0%.
Based on the latest price of 368.00 KRW and our DCF valuation, N2Tech Co Ltd (227950.KQ) is a sell. selling 227950.KQ stocks now will result in a potential gain of 16.0%.
| Range | Selected | |
| WACC / Discount Rate | 7.2% - 10.2% | 8.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 258.00 - 332.03 | 308.94 |
| Upside | -29.9% - -9.8% | -16.0% |