The Discounted Cash Flow (DCF) valuation of D&C Media Co Ltd (263720.KQ) is 16,188.18 KRW. With the latest stock price at 15,380.00 KRW, the upside of D&C Media Co Ltd based on DCF is 5.3%.
Based on the latest price of 15,380.00 KRW and our DCF valuation, D&C Media Co Ltd (263720.KQ) is a buy. buying 263720.KQ stocks now will result in a potential gain of 5.3%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 8.7% | 7.7% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 11,595.79 - 29,445.77 | 16,188.18 |
| Upside | -24.6% - 91.5% | 5.3% |