The Discounted Cash Flow (DCF) valuation of Firstec Co Ltd (010820.KS) is 5,849.95 KRW. With the latest stock price at 4,620.00 KRW, the upside of Firstec Co Ltd based on DCF is 26.6%.
Based on the latest price of 4,620.00 KRW and our DCF valuation, Firstec Co Ltd (010820.KS) is a buy. buying 010820.KS stocks now will result in a potential gain of 26.6%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 8.6% | 7.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 4,760.02 - 8,264.86 | 5,849.95 |
| Upside | 3.0% - 78.9% | 26.6% |