The Discounted Cash Flow (DCF) valuation of Hankook Cosmetics Manufacturing Co Ltd (003350.KS) is 70,800.00 KRW. With the latest stock price at 53,800.00 KRW, the upside of Hankook Cosmetics Manufacturing Co Ltd based on DCF is 31.6%.
Based on the latest price of 53,800.00 KRW and our DCF valuation, Hankook Cosmetics Manufacturing Co Ltd (003350.KS) is a buy. buying 003350.KS stocks now will result in a potential gain of 31.6%.
| Range | Selected | |
| WACC / Discount Rate | 7.5% - 10.4% | 9.0% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 59,807.18 - 88,192.96 | 70,800.00 |
| Upside | 11.2% - 63.9% | 31.6% |