The Discounted Cash Flow (DCF) valuation of Sajodaerim Corp (003960.KS) is 175,752.63 KRW. With the latest stock price at 41,700.00 KRW, the upside of Sajodaerim Corp based on DCF is 321.5%.
Based on the latest price of 41,700.00 KRW and our DCF valuation, Sajodaerim Corp (003960.KS) is a buy. buying 003960.KS stocks now will result in a potential gain of 321.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 6.6% | 5.9% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 135,969.88 - 236,674.81 | 175,752.63 |
| Upside | 226.1% - 467.6% | 321.5% |