The Discounted Cash Flow (DCF) valuation of HiteJinro Co Ltd (000080.KS) is 26,079.99 KRW. With the latest stock price at 21,650.00 KRW, the upside of HiteJinro Co Ltd based on DCF is 20.5%.
Based on the latest price of 21,650.00 KRW and our DCF valuation, HiteJinro Co Ltd (000080.KS) is a buy. buying 000080.KS stocks now will result in a potential gain of 20.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.0% - 6.3% | 5.7% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 18,903.61 - 38,154.63 | 26,079.99 |
| Upside | -12.7% - 76.2% | 20.5% |