The Discounted Cash Flow (DCF) valuation of Yellow Balloon Tour Co Ltd (104620.KQ) is (24,026.59) KRW. With the latest stock price at 3,550.00 KRW, the upside of Yellow Balloon Tour Co Ltd based on DCF is -776.8%.
Based on the latest price of 3,550.00 KRW and our DCF valuation, Yellow Balloon Tour Co Ltd (104620.KQ) is a sell. selling 104620.KQ stocks now will result in a potential gain of 776.8%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 4.5% - 6.2% | 5.4% |
| Long-term Growth Rate | 3.0% - 4.3% | 3.6% |
| Fair Price | (160,802.91) - (13,360.69) | (24,026.59) |
| Upside | -4629.7% - -476.4% | -776.8% |