The Discounted Cash Flow (DCF) valuation of Barrel Co Ltd (267790.KQ) is 15,702.92 KRW. With the latest stock price at 4,590.00 KRW, the upside of Barrel Co Ltd based on DCF is 242.1%.
Based on the latest price of 4,590.00 KRW and our DCF valuation, Barrel Co Ltd (267790.KQ) is a buy. buying 267790.KQ stocks now will result in a potential gain of 242.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 8.3% | 6.9% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 12,209.78 - 22,139.15 | 15,702.92 |
| Upside | 166.0% - 382.3% | 242.1% |