The Discounted Cash Flow (DCF) valuation of Kyobo 9 Special Purpose Acquisition Co (331520.KQ) is 2,289.64 KRW. With the latest stock price at 2,150.00 KRW, the upside of Kyobo 9 Special Purpose Acquisition Co based on DCF is 6.5%.
Based on the latest price of 2,150.00 KRW and our DCF valuation, Kyobo 9 Special Purpose Acquisition Co (331520.KQ) is a buy. buying 331520.KQ stocks now will result in a potential gain of 6.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 9.5% | 8.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 2,113.54 - 2,713.55 | 2,289.64 |
| Upside | -1.7% - 26.2% | 6.5% |