The Discounted Cash Flow (DCF) valuation of Gravity Co Ltd (GRVY) is 147.42 USD. With the latest stock price at 65.30 USD, the upside of Gravity Co Ltd based on DCF is 125.8%.
Based on the latest price of 65.30 USD and our DCF valuation, Gravity Co Ltd (GRVY) is a buy. buying GRVY stocks now will result in a potential gain of 125.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 8.4% | 7.4% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 123.68 - 183.63 | 147.42 |
| Upside | 89.4% - 181.2% | 125.8% |