The Discounted Cash Flow (DCF) valuation of Clio Cosmetics Co Ltd (237880.KQ) is 26,265.36 KRW. With the latest stock price at 18,840.00 KRW, the upside of Clio Cosmetics Co Ltd based on DCF is 39.4%.
Based on the latest price of 18,840.00 KRW and our DCF valuation, Clio Cosmetics Co Ltd (237880.KQ) is a buy. buying 237880.KQ stocks now will result in a potential gain of 39.4%.
| Range | Selected | |
| WACC / Discount Rate | 7.0% - 9.4% | 8.2% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 20,961.63 - 39,046.12 | 26,265.36 |
| Upside | 11.3% - 107.3% | 39.4% |