The Discounted Cash Flow (DCF) valuation of Lotte Chilsung Beverage Co Ltd (005300.KS) is 136,909.45 KRW. With the latest stock price at 102,600.00 KRW, the upside of Lotte Chilsung Beverage Co Ltd based on DCF is 33.4%.
Based on the latest price of 102,600.00 KRW and our DCF valuation, Lotte Chilsung Beverage Co Ltd (005300.KS) is a buy. buying 005300.KS stocks now will result in a potential gain of 33.4%.
| Range | Selected | |
| WACC / Discount Rate | 4.6% - 6.3% | 5.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 36,274.14 - 475,507.81 | 136,909.45 |
| Upside | -64.6% - 363.5% | 33.4% |