The Discounted Cash Flow (DCF) valuation of SK Discovery Co Ltd (006120.KS) is 536,164.80 KRW. With the latest stock price at 60,400.00 KRW, the upside of SK Discovery Co Ltd based on DCF is 787.7%.
Based on the latest price of 60,400.00 KRW and our DCF valuation, SK Discovery Co Ltd (006120.KS) is a buy. buying 006120.KS stocks now will result in a potential gain of 787.7%.
| Range | Selected | |
| WACC / Discount Rate | 3.4% - 10.3% | 6.8% |
| Long-term Growth Rate | 2.5% - 3.2% | 2.8% |
| Fair Price | 147,212.66 - 12,629,678.76 | 536,164.80 |
| Upside | 143.7% - 20810.1% | 787.7% |