The Discounted Cash Flow (DCF) valuation of Chosun Refractories Co Ltd (000480.KS) is 10,986.31 KRW. With the latest stock price at 5,120.00 KRW, the upside of Chosun Refractories Co Ltd based on DCF is 114.6%.
Based on the latest price of 5,120.00 KRW and our DCF valuation, Chosun Refractories Co Ltd (000480.KS) is a buy. buying 000480.KS stocks now will result in a potential gain of 114.6%.
| Range | Selected | |
| WACC / Discount Rate | 3.9% - 12.6% | 8.2% |
| Long-term Growth Rate | 2.5% - 3.6% | 3.1% |
| Fair Price | 993.58 - 417,715.41 | 10,986.31 |
| Upside | -80.6% - 8058.5% | 114.6% |