The Discounted Cash Flow (DCF) valuation of Yuanta 3 Special Purpose Acquisition Co Ltd (287410.KQ) is 10,059.08 KRW. With the latest stock price at 12,900.00 KRW, the upside of Yuanta 3 Special Purpose Acquisition Co Ltd based on DCF is -22.0%.
Based on the latest price of 12,900.00 KRW and our DCF valuation, Yuanta 3 Special Purpose Acquisition Co Ltd (287410.KQ) is a sell. selling 287410.KQ stocks now will result in a potential gain of 22.0%.
| Range | Selected | |
| WACC / Discount Rate | 7.5% - 10.3% | 8.9% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 7,109.78 - 17,562.85 | 10,059.08 |
| Upside | -44.9% - 36.1% | -22.0% |