The Discounted Cash Flow (DCF) valuation of WithTech Inc (348350.KQ) is 4,640.17 KRW. With the latest stock price at 7,480.00 KRW, the upside of WithTech Inc based on DCF is -38.0%.
Based on the latest price of 7,480.00 KRW and our DCF valuation, WithTech Inc (348350.KQ) is a sell. selling 348350.KQ stocks now will result in a potential gain of 38.0%.
| Range | Selected | |
| WACC / Discount Rate | 7.2% - 9.3% | 8.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 3,754.03 - 6,408.34 | 4,640.17 |
| Upside | -49.8% - -14.3% | -38.0% |