The Discounted Cash Flow (DCF) valuation of Hanil Feed Co Ltd (005860.KQ) is 14,935.03 KRW. With the latest stock price at 3,905.00 KRW, the upside of Hanil Feed Co Ltd based on DCF is 282.5%.
Based on the latest price of 3,905.00 KRW and our DCF valuation, Hanil Feed Co Ltd (005860.KQ) is a buy. buying 005860.KQ stocks now will result in a potential gain of 282.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.2% - 7.3% | 6.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 10,264.66 - 28,215.78 | 14,935.03 |
| Upside | 162.9% - 622.6% | 282.5% |