The Discounted Cash Flow (DCF) valuation of MediaZen Inc (279600.KQ) is (18,083.25) KRW. With the latest stock price at 11,300.00 KRW, the upside of MediaZen Inc based on DCF is -260.0%.
Based on the latest price of 11,300.00 KRW and our DCF valuation, MediaZen Inc (279600.KQ) is a sell. selling 279600.KQ stocks now will result in a potential gain of 260.0%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 8.9% | 7.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (133,551.12) - (11,022.10) | (18,083.25) |
| Upside | -1281.9% - -197.5% | -260.0% |