The Discounted Cash Flow (DCF) valuation of Ildong Holdings Co Ltd (000230.KS) is 11,607.63 KRW. With the latest stock price at 9,440.00 KRW, the upside of Ildong Holdings Co Ltd based on DCF is 23.0%.
Based on the latest price of 9,440.00 KRW and our DCF valuation, Ildong Holdings Co Ltd (000230.KS) is a buy. buying 000230.KS stocks now will result in a potential gain of 23.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 19.3% | 12.4% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | (399.20) - 64,922.87 | 11,607.63 |
| Upside | -104.2% - 587.7% | 23.0% |