The Discounted Cash Flow (DCF) valuation of JTC Inc (950170.KQ) is 12,178.43 KRW. With the latest stock price at 7,400.00 KRW, the upside of JTC Inc based on DCF is 64.6%.
Based on the latest price of 7,400.00 KRW and our DCF valuation, JTC Inc (950170.KQ) is a buy. buying 950170.KQ stocks now will result in a potential gain of 64.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 7.7% | 6.7% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 9,569.78 - 16,360.37 | 12,178.43 |
| Upside | 29.3% - 121.1% | 64.6% |