The Discounted Cash Flow (DCF) valuation of Hankook Shell Oil Co Ltd (002960.KS) is 575,893.85 KRW. With the latest stock price at 433,500.00 KRW, the upside of Hankook Shell Oil Co Ltd based on DCF is 32.8%.
Based on the latest price of 433,500.00 KRW and our DCF valuation, Hankook Shell Oil Co Ltd (002960.KS) is a buy. buying 002960.KS stocks now will result in a potential gain of 32.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 8.4% | 7.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 438,044.64 - 897,384.68 | 575,893.85 |
| Upside | 1.0% - 107.0% | 32.8% |