The Discounted Cash Flow (DCF) valuation of Krafton Inc (259960.KS) is 416,782.02 KRW. With the latest stock price at 330,000.00 KRW, the upside of Krafton Inc based on DCF is 26.3%.
Based on the latest price of 330,000.00 KRW and our DCF valuation, Krafton Inc (259960.KS) is a buy. buying 259960.KS stocks now will result in a potential gain of 26.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 6.6% | 6.0% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 342,031.02 - 538,688.79 | 416,782.02 |
| Upside | 3.6% - 63.2% | 26.3% |