The Discounted Cash Flow (DCF) valuation of Hotel Shilla Co Ltd (008770.KS) is 74,721.00 KRW. With the latest stock price at 52,300.00 KRW, the upside of Hotel Shilla Co Ltd based on DCF is 42.9%.
Based on the latest price of 52,300.00 KRW and our DCF valuation, Hotel Shilla Co Ltd (008770.KS) is a buy. buying 008770.KS stocks now will result in a potential gain of 42.9%.
| Range | Selected | |
| WACC / Discount Rate | 4.9% - 7.4% | 6.1% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 38,723.80 - 198,082.46 | 74,721.00 |
| Upside | -26.0% - 278.7% | 42.9% |