The Discounted Cash Flow (DCF) valuation of Husteel Co Ltd (005010.KS) is 3,006.41 KRW. With the latest stock price at 4,675.00 KRW, the upside of Husteel Co Ltd based on DCF is -35.7%.
Based on the latest price of 4,675.00 KRW and our DCF valuation, Husteel Co Ltd (005010.KS) is a sell. selling 005010.KS stocks now will result in a potential gain of 35.7%.
| Range | Selected | |
| WACC / Discount Rate | 5.1% - 7.6% | 6.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1,995.66 - 6,222.84 | 3,006.41 |
| Upside | -57.3% - 33.1% | -35.7% |