The Discounted Cash Flow (DCF) valuation of Boryung Pharm Co Ltd (003850.KS) is 11,950.69 KRW. With the latest stock price at 8,350.00 KRW, the upside of Boryung Pharm Co Ltd based on DCF is 43.1%.
Based on the latest price of 8,350.00 KRW and our DCF valuation, Boryung Pharm Co Ltd (003850.KS) is a buy. buying 003850.KS stocks now will result in a potential gain of 43.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 8.1% | 7.2% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 8,207.85 - 22,211.94 | 11,950.69 |
| Upside | -1.7% - 166.0% | 43.1% |