The Discounted Cash Flow (DCF) valuation of DI Dong Il Corp (001530.KS) is 24,418.00 KRW. With the latest stock price at 40,900.00 KRW, the upside of DI Dong Il Corp based on DCF is -40.3%.
Based on the latest price of 40,900.00 KRW and our DCF valuation, DI Dong Il Corp (001530.KS) is a sell. selling 001530.KS stocks now will result in a potential gain of 40.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.2% - 7.8% | 6.5% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 9,276.31 - 94,616.81 | 24,418.00 |
| Upside | -77.3% - 131.3% | -40.3% |