The Discounted Cash Flow (DCF) valuation of Cosmo Advanced Materials & Technology Co Ltd (005070.KS) is 80,146.72 KRW. With the latest stock price at 55,500.00 KRW, the upside of Cosmo Advanced Materials & Technology Co Ltd based on DCF is 44.4%.
Based on the latest price of 55,500.00 KRW and our DCF valuation, Cosmo Advanced Materials & Technology Co Ltd (005070.KS) is a buy. buying 005070.KS stocks now will result in a potential gain of 44.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 7.9% | 7.0% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 51,470.54 - 176,281.32 | 80,146.72 |
| Upside | -7.3% - 217.6% | 44.4% |