The Discounted Cash Flow (DCF) valuation of CODI-M Co Ltd (224060.KQ) is (151,531.98) KRW. With the latest stock price at 5,450.00 KRW, the upside of CODI-M Co Ltd based on DCF is -2880.4%.
Based on the latest price of 5,450.00 KRW and our DCF valuation, CODI-M Co Ltd (224060.KQ) is a sell. selling 224060.KQ stocks now will result in a potential gain of 2880.4%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 7.6% | 6.6% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (685,835.45) - (91,041.15) | (151,531.98) |
| Upside | -12684.1% - -1770.5% | -2880.4% |