The Discounted Cash Flow (DCF) valuation of Daewoong Co Ltd (003090.KS) is 35,591.54 KRW. With the latest stock price at 24,150.00 KRW, the upside of Daewoong Co Ltd based on DCF is 47.4%.
Based on the latest price of 24,150.00 KRW and our DCF valuation, Daewoong Co Ltd (003090.KS) is a buy. buying 003090.KS stocks now will result in a potential gain of 47.4%.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 7.3% | 6.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 23,096.35 - 64,714.37 | 35,591.54 |
| Upside | -4.4% - 168.0% | 47.4% |