The Discounted Cash Flow (DCF) valuation of Lotte Chilsung Beverage Co Ltd (005300.KS) is 123,995.02 KRW. With the latest stock price at 132,800.00 KRW, the upside of Lotte Chilsung Beverage Co Ltd based on DCF is -6.6%.
Based on the latest price of 132,800.00 KRW and our DCF valuation, Lotte Chilsung Beverage Co Ltd (005300.KS) is a sell. selling 005300.KS stocks now will result in a potential gain of 6.6%.
| Range | Selected | |
| WACC / Discount Rate | 4.8% - 6.7% | 5.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 29,510.01 - 425,007.43 | 123,995.02 |
| Upside | -77.8% - 220.0% | -6.6% |