The Discounted Cash Flow (DCF) valuation of Boratr Co Ltd (250000.KQ) is 25,357.93 KRW. With the latest stock price at 13,050.00 KRW, the upside of Boratr Co Ltd based on DCF is 94.3%.
Based on the latest price of 13,050.00 KRW and our DCF valuation, Boratr Co Ltd (250000.KQ) is a buy. buying 250000.KQ stocks now will result in a potential gain of 94.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 8.9% | 7.4% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 19,793.12 - 35,589.23 | 25,357.93 |
| Upside | 51.7% - 172.7% | 94.3% |