The Discounted Cash Flow (DCF) valuation of Shinsegae Inc (004170.KS) is 147,437.31 KRW. With the latest stock price at 170,800.00 KRW, the upside of Shinsegae Inc based on DCF is -13.7%.
Based on the latest price of 170,800.00 KRW and our DCF valuation, Shinsegae Inc (004170.KS) is a sell. selling 004170.KS stocks now will result in a potential gain of 13.7%.
| Range | Selected | |
| WACC / Discount Rate | 4.3% - 6.2% | 5.3% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | (3,914.48) - 460,439.55 | 147,437.31 |
| Upside | -102.3% - 169.6% | -13.7% |