The Discounted Cash Flow (DCF) valuation of Xavis Co Ltd (254120.KQ) is 2,302.96 KRW. With the latest stock price at 1,565.00 KRW, the upside of Xavis Co Ltd based on DCF is 47.2%.
Based on the latest price of 1,565.00 KRW and our DCF valuation, Xavis Co Ltd (254120.KQ) is a buy. buying 254120.KQ stocks now will result in a potential gain of 47.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.9% - 9.2% | 8.0% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 1,672.46 - 3,879.38 | 2,302.96 |
| Upside | 6.9% - 147.9% | 47.2% |