The Discounted Cash Flow (DCF) valuation of Shinyoung Wacoal Inc (005800.KS) is 14,453.56 KRW. With the latest stock price at 14,700.00 KRW, the upside of Shinyoung Wacoal Inc based on DCF is -1.7%.
Based on the latest price of 14,700.00 KRW and our DCF valuation, Shinyoung Wacoal Inc (005800.KS) is a sell. selling 005800.KS stocks now will result in a potential gain of 1.7%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 8.1% | 6.9% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 10,519.11 - 27,748.37 | 14,453.56 |
| Upside | -28.4% - 88.8% | -1.7% |