The Discounted Cash Flow (DCF) valuation of NewTree Co Ltd (270870.KQ) is 3,510.25 KRW. With the latest stock price at 5,310.00 KRW, the upside of NewTree Co Ltd based on DCF is -33.9%.
Based on the latest price of 5,310.00 KRW and our DCF valuation, NewTree Co Ltd (270870.KQ) is a sell. selling 270870.KQ stocks now will result in a potential gain of 33.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 8.8% | 7.8% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 2,530.93 - 6,263.23 | 3,510.25 |
| Upside | -52.3% - 18.0% | -33.9% |