The Discounted Cash Flow (DCF) valuation of Dongil Industries Co Ltd (004890.KS) is 64,619.34 KRW. With the latest stock price at 42,800.00 KRW, the upside of Dongil Industries Co Ltd based on DCF is 51.0%.
Based on the latest price of 42,800.00 KRW and our DCF valuation, Dongil Industries Co Ltd (004890.KS) is a buy. buying 004890.KS stocks now will result in a potential gain of 51.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.1% - 6.9% | 6.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 52,058.11 - 99,399.68 | 64,619.34 |
| Upside | 21.6% - 132.2% | 51.0% |