The Discounted Cash Flow (DCF) valuation of Celemics Inc (331920.KQ) is (14,311.27) KRW. With the latest stock price at 2,975.00 KRW, the upside of Celemics Inc based on DCF is -581.1%.
Based on the latest price of 2,975.00 KRW and our DCF valuation, Celemics Inc (331920.KQ) is a sell. selling 331920.KQ stocks now will result in a potential gain of 581.1%.
Note: valuation result may not be accurate due to the company's negative cashflows.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 9.1% | 7.6% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (42,216.37) - (8,791.27) | (14,311.27) |
| Upside | -1519.0% - -395.5% | -581.1% |