The Discounted Cash Flow (DCF) valuation of WithTech Inc (348350.KQ) is 9,247.65 KRW. With the latest stock price at 10,160.00 KRW, the upside of WithTech Inc based on DCF is -9.0%.
Based on the latest price of 10,160.00 KRW and our DCF valuation, WithTech Inc (348350.KQ) is a sell. selling 348350.KQ stocks now will result in a potential gain of 9.0%.
| Range | Selected | |
| WACC / Discount Rate | 7.4% - 10.8% | 9.1% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 6,761.62 - 15,592.51 | 9,247.65 |
| Upside | -33.4% - 53.5% | -9.0% |