The Discounted Cash Flow (DCF) valuation of ESR Kendall Square REIT Co Ltd (365550.KS) is 5,163.15 KRW. With the latest stock price at 4,500.00 KRW, the upside of ESR Kendall Square REIT Co Ltd based on DCF is 14.7%.
Based on the latest price of 4,500.00 KRW and our DCF valuation, ESR Kendall Square REIT Co Ltd (365550.KS) is a buy. buying 365550.KS stocks now will result in a potential gain of 14.7%.
| Range | Selected | |
| WACC / Discount Rate | 4.6% - 7.7% | 6.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1,500.04 - 20,286.69 | 5,163.15 |
| Upside | -66.7% - 350.8% | 14.7% |