The Discounted Cash Flow (DCF) valuation of Ilshin Stone Co Ltd (007110.KS) is 1,449.34 KRW. With the latest stock price at 2,395.00 KRW, the upside of Ilshin Stone Co Ltd based on DCF is -39.5%.
Based on the latest price of 2,395.00 KRW and our DCF valuation, Ilshin Stone Co Ltd (007110.KS) is a sell. selling 007110.KS stocks now will result in a potential gain of 39.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 7.7% | 6.7% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 975.89 - 2,960.82 | 1,449.34 |
| Upside | -59.3% - 23.6% | -39.5% |