The Discounted Cash Flow (DCF) valuation of KAON Media Co Ltd (078890.KQ) is 9,158.96 KRW. With the latest stock price at 7,920.00 KRW, the upside of KAON Media Co Ltd based on DCF is 15.6%.
Based on the latest price of 7,920.00 KRW and our DCF valuation, KAON Media Co Ltd (078890.KQ) is a buy. buying 078890.KQ stocks now will result in a potential gain of 15.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.0% - 10.5% | 7.7% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 1,073.72 - 146,718.50 | 9,158.96 |
| Upside | -86.4% - 1752.5% | 15.6% |