The Discounted Cash Flow (DCF) valuation of Coupang Inc (CPNG) is 31.44 USD. With the latest stock price at 18.95 USD, the upside of Coupang Inc based on DCF is 65.9%.
Based on the latest price of 18.95 USD and our DCF valuation, Coupang Inc (CPNG) is a buy. buying CPNG stocks now will result in a potential gain of 65.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 8.5% | 7.2% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 21.45 - 65.78 | 31.44 |
| Upside | 13.2% - 247.1% | 65.9% |