The Discounted Cash Flow (DCF) valuation of Withus Pharmaceutical Co Ltd (330350.KQ) is 9,969.55 KRW. With the latest stock price at 7,970.00 KRW, the upside of Withus Pharmaceutical Co Ltd based on DCF is 25.1%.
Based on the latest price of 7,970.00 KRW and our DCF valuation, Withus Pharmaceutical Co Ltd (330350.KQ) is a buy. buying 330350.KQ stocks now will result in a potential gain of 25.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 6.9% | 6.1% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 6,152.88 - 24,113.61 | 9,969.55 |
| Upside | -22.8% - 202.6% | 25.1% |