The Discounted Cash Flow (DCF) valuation of Amorepacific Group (002790.KS) is 44,254.11 KRW. With the latest stock price at 31,050.00 KRW, the upside of Amorepacific Group based on DCF is 42.5%.
Based on the latest price of 31,050.00 KRW and our DCF valuation, Amorepacific Group (002790.KS) is a buy. buying 002790.KS stocks now will result in a potential gain of 42.5%.
| Range | Selected | |
| WACC / Discount Rate | 7.5% - 9.9% | 8.7% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 37,547.65 - 54,425.63 | 44,254.11 |
| Upside | 20.9% - 75.3% | 42.5% |