The Discounted Cash Flow (DCF) valuation of Heung-A Shipping Co Ltd (003280.KS) is 2,722.26 KRW. With the latest stock price at 1,865.00 KRW, the upside of Heung-A Shipping Co Ltd based on DCF is 46.0%.
Based on the latest price of 1,865.00 KRW and our DCF valuation, Heung-A Shipping Co Ltd (003280.KS) is a buy. buying 003280.KS stocks now will result in a potential gain of 46.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 8.6% | 7.1% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 2,037.70 - 3,975.66 | 2,722.26 |
| Upside | 9.3% - 113.2% | 46.0% |