The Discounted Cash Flow (DCF) valuation of F&F Co Ltd (007700.KS) is 172,130.40 KRW. With the latest stock price at 13,610.00 KRW, the upside of F&F Co Ltd based on DCF is 1164.7%.
Based on the latest price of 13,610.00 KRW and our DCF valuation, F&F Co Ltd (007700.KS) is a buy. buying 007700.KS stocks now will result in a potential gain of 1164.7%.
| Range | Selected | |
| WACC / Discount Rate | 4.7% - 6.2% | 5.4% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 142,126.75 - 222,483.57 | 172,130.40 |
| Upside | 944.3% - 1534.7% | 1164.7% |