The Discounted Cash Flow (DCF) valuation of SPC Samlip Co Ltd (005610.KS) is 117,837.78 KRW. With the latest stock price at 56,000.00 KRW, the upside of SPC Samlip Co Ltd based on DCF is 110.4%.
Based on the latest price of 56,000.00 KRW and our DCF valuation, SPC Samlip Co Ltd (005610.KS) is a buy. buying 005610.KS stocks now will result in a potential gain of 110.4%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 7.4% | 6.6% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 92,462.24 - 156,536.97 | 117,837.78 |
| Upside | 65.1% - 179.5% | 110.4% |