The Discounted Cash Flow (DCF) valuation of Korean Air Lines Co Ltd (003490.KS) is 31,740.72 KRW. With the latest stock price at 22,500.00 KRW, the upside of Korean Air Lines Co Ltd based on DCF is 41.1%.
Based on the latest price of 22,500.00 KRW and our DCF valuation, Korean Air Lines Co Ltd (003490.KS) is a buy. buying 003490.KS stocks now will result in a potential gain of 41.1%.
| Range | Selected | |
| WACC / Discount Rate | 4.6% - 8.3% | 6.4% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 9,929.73 - 82,763.02 | 31,740.72 |
| Upside | -55.9% - 267.8% | 41.1% |