The Discounted Cash Flow (DCF) valuation of Sun Kwang Co Ltd (003100.KQ) is 73,755.30 KRW. With the latest stock price at 19,940.00 KRW, the upside of Sun Kwang Co Ltd based on DCF is 269.9%.
Based on the latest price of 19,940.00 KRW and our DCF valuation, Sun Kwang Co Ltd (003100.KQ) is a buy. buying 003100.KQ stocks now will result in a potential gain of 269.9%.
| Range | Selected | |
| WACC / Discount Rate | 4.5% - 6.4% | 5.5% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 52,051.10 - 113,075.72 | 73,755.30 |
| Upside | 161.0% - 467.1% | 269.9% |