The Discounted Cash Flow (DCF) valuation of Korea Airport Service Co Ltd (005430.KS) is 172,701.26 KRW. With the latest stock price at 59,800.00 KRW, the upside of Korea Airport Service Co Ltd based on DCF is 188.8%.
Based on the latest price of 59,800.00 KRW and our DCF valuation, Korea Airport Service Co Ltd (005430.KS) is a buy. buying 005430.KS stocks now will result in a potential gain of 188.8%.
| Range | Selected | |
| WACC / Discount Rate | 7.2% - 10.2% | 8.7% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 145,282.18 - 217,649.55 | 172,701.26 |
| Upside | 142.9% - 264.0% | 188.8% |