The Discounted Cash Flow (DCF) valuation of SIMPAC Inc (009160.KS) is 4,196.41 KRW. With the latest stock price at 5,200.00 KRW, the upside of SIMPAC Inc based on DCF is -19.3%.
Based on the latest price of 5,200.00 KRW and our DCF valuation, SIMPAC Inc (009160.KS) is a sell. selling 009160.KS stocks now will result in a potential gain of 19.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 7.5% | 6.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 2,271.98 - 9,735.69 | 4,196.41 |
| Upside | -56.3% - 87.2% | -19.3% |