The Discounted Cash Flow (DCF) valuation of MSC Co Ltd (009780.KQ) is 18,478.24 KRW. With the latest stock price at 8,500.00 KRW, the upside of MSC Co Ltd based on DCF is 117.4%.
Based on the latest price of 8,500.00 KRW and our DCF valuation, MSC Co Ltd (009780.KQ) is a buy. buying 009780.KQ stocks now will result in a potential gain of 117.4%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 8.7% | 7.1% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 14,112.99 - 26,852.44 | 18,478.24 |
| Upside | 66.0% - 215.9% | 117.4% |