The Discounted Cash Flow (DCF) valuation of Genians Inc (263860.KQ) is 17,506.50 KRW. With the latest stock price at 8,210.00 KRW, the upside of Genians Inc based on DCF is 113.2%.
Based on the latest price of 8,210.00 KRW and our DCF valuation, Genians Inc (263860.KQ) is a buy. buying 263860.KQ stocks now will result in a potential gain of 113.2%.
| Range | Selected | |
| WACC / Discount Rate | 7.0% - 10.2% | 8.6% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 14,221.96 - 23,089.78 | 17,506.50 |
| Upside | 73.2% - 181.2% | 113.2% |