000320.KS
Noroo Holdings Co Ltd
Price:  
24,900 
KRW
Volume:  
96,894
Korea, Republic of | Chemicals

000320.KS DCF Valuation - Growth Exit 5Y

125.5 %
Upside

What is the DCF valuation of 000320.KS?

The Discounted Cash Flow (DCF) valuation of Noroo Holdings Co Ltd (000320.KS) is 56,142 KRW. With the latest stock price at 24,900 KRW, the upside of Noroo Holdings Co Ltd based on DCF is 125.5%.

Is 000320.KS a buy or a sell?

Based on the latest price of 24,900 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 125.5%.

Range Selected
WACC / Discount Rate6.1% - 9.4%7.7%
Long-term Growth Rate 0.0% - 1.0%0.5%
Fair Price44,153.83 - 78,438.1456,142.07
Upside77.3% - 215.0%125.5%
24,900 KRW
Stock Price
56,142 KRW
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

000320.KS DCF Valuation: Revenue & Expenses Forecast

(KRW in millions)Projections
12-202412-202512-202612-202712-202812-2029
Revenue1,247,8781,267,9351,307,8401,333,9971,365,9961,443,189
% Growth
3%2%3%2%2%6%
Cost of goods sold(940,058)(955,167)(985,229)(1,004,934)(1,029,039)(1,087,190)
% of Revenue75%75%75%75%75%75%
Selling, G&A expenses(208,875)(212,233)(218,912)(223,291)(228,647)(241,567)
% of Revenue17%17%17%17%17%17%
Research & Development(13,261)(13,474)(13,899)(14,177)(14,517)(15,337)
% of Revenue1%1%1%1%1%1%
Net interest & other expenses17,94218,23018,80419,18019,64020,750
% of Revenue1%1%1%1%1%1%
Tax expense(20,753)(23,315)(24,049)(24,530)(25,119)(26,538)
Tax rate20%22%22%22%22%22%
Net profit82,87281,97584,55586,24688,31593,306
% Margin7%6%6%6%6%6%