The Discounted Cash Flow (DCF) valuation of Rayence Co Ltd (228850.KQ) is 7,880.59 KRW. With the latest stock price at 6,460.00 KRW, the upside of Rayence Co Ltd based on DCF is 22.0%.
Based on the latest price of 6,460.00 KRW and our DCF valuation, Rayence Co Ltd (228850.KQ) is a buy. buying 228850.KQ stocks now will result in a potential gain of 22.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 9.1% | 7.9% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 6,573.78 - 10,747.25 | 7,880.59 |
| Upside | 1.8% - 66.4% | 22.0% |