The Discounted Cash Flow (DCF) valuation of WSI Co Ltd (299170.KQ) is 1,659.95 KRW. With the latest stock price at 2,590.00 KRW, the upside of WSI Co Ltd based on DCF is -35.9%.
Based on the latest price of 2,590.00 KRW and our DCF valuation, WSI Co Ltd (299170.KQ) is a sell. selling 299170.KQ stocks now will result in a potential gain of 35.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 8.4% | 7.4% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 957.05 - 3,517.21 | 1,659.95 |
| Upside | -63.0% - 35.8% | -35.9% |