The Discounted Cash Flow (DCF) valuation of Noroo Holdings Co Ltd (000320.KS) is 43,131.86 KRW. With the latest stock price at 23,050.00 KRW, the upside of Noroo Holdings Co Ltd based on DCF is 87.1%.
Based on the latest price of 23,050.00 KRW and our DCF valuation, Noroo Holdings Co Ltd (000320.KS) is a buy. buying 000320.KS stocks now will result in a potential gain of 87.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 9.5% | 7.8% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 33,830.64 - 60,571.12 | 43,131.86 |
| Upside | 46.8% - 162.8% | 87.1% |