The Discounted Cash Flow (DCF) valuation of Gravity Co Ltd (GRVY) is 146.59 USD. With the latest stock price at 62.05 USD, the upside of Gravity Co Ltd based on DCF is 136.2%.
Based on the latest price of 62.05 USD and our DCF valuation, Gravity Co Ltd (GRVY) is a buy. buying GRVY stocks now will result in a potential gain of 136.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 8.9% | 7.8% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 121.79 - 185.40 | 146.59 |
| Upside | 96.3% - 198.8% | 136.2% |