The Discounted Cash Flow (DCF) valuation of Coupang Inc (CPNG) is 28.07 USD. With the latest stock price at 26.00 USD, the upside of Coupang Inc based on DCF is 8.0%.
Based on the latest price of 26.00 USD and our DCF valuation, Coupang Inc (CPNG) is a buy. buying CPNG stocks now will result in a potential gain of 8.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 8.6% | 7.6% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 20.61 - 47.34 | 28.07 |
| Upside | -20.7% - 82.1% | 8.0% |