The Discounted Cash Flow (DCF) valuation of Ray Co Ltd (228670.KQ) is (373,185.69) KRW. With the latest stock price at 8,050.00 KRW, the upside of Ray Co Ltd based on DCF is -4735.8%.
Based on the latest price of 8,050.00 KRW and our DCF valuation, Ray Co Ltd (228670.KQ) is a sell. selling 228670.KQ stocks now will result in a potential gain of 4735.8%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 4.5% - 6.3% | 5.4% |
| Long-term Growth Rate | 3.0% - 4.2% | 3.6% |
| Fair Price | (2,564,239.82) - (206,225.81) | (373,185.69) |
| Upside | -31953.9% - -2661.8% | -4735.8% |