The Discounted Cash Flow (DCF) valuation of D&C Media Co Ltd (263720.KQ) is 14,632.27 KRW. With the latest stock price at 17,320.00 KRW, the upside of D&C Media Co Ltd based on DCF is -15.5%.
Based on the latest price of 17,320.00 KRW and our DCF valuation, D&C Media Co Ltd (263720.KQ) is a sell. selling 263720.KQ stocks now will result in a potential gain of 15.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 9.7% | 8.2% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 10,281.91 - 28,939.96 | 14,632.27 |
| Upside | -40.6% - 67.1% | -15.5% |