The Discounted Cash Flow (DCF) valuation of Haein Corp (003010.KS) is 6,414.55 KRW. With the latest stock price at 5,200.00 KRW, the upside of Haein Corp based on DCF is 23.4%.
Based on the latest price of 5,200.00 KRW and our DCF valuation, Haein Corp (003010.KS) is a buy. buying 003010.KS stocks now will result in a potential gain of 23.4%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 6.9% | 6.2% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 4,440.04 - 9,567.70 | 6,414.55 |
| Upside | -14.6% - 84.0% | 23.4% |