The Discounted Cash Flow (DCF) valuation of Chips&Media Inc (094360.KQ) is 9,045.48 KRW. With the latest stock price at 15,500.00 KRW, the upside of Chips&Media Inc based on DCF is -43.1%.
Based on the latest price of 15,500.00 KRW and our DCF valuation, Chips&Media Inc (094360.KQ) is a sell. selling 094360.KQ stocks now will result in a potential gain of 43.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.1% - 7.4% | 6.2% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 5,240.83 - 43,011.33 | 9,045.48 |
| Upside | -67.0% - 170.5% | -43.1% |