The Discounted Cash Flow (DCF) valuation of S-Oil Corp (010950.KS) is 31,034.65 KRW. With the latest stock price at 51,300.00 KRW, the upside of S-Oil Corp based on DCF is -39.5%.
Based on the latest price of 51,300.00 KRW and our DCF valuation, S-Oil Corp (010950.KS) is a sell. selling 010950.KS stocks now will result in a potential gain of 39.5%.
| Range | Selected | |
| WACC / Discount Rate | 4.7% - 13.6% | 9.1% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | (9,356.04) - 1,820,345.08 | 31,034.65 |
| Upside | -118.2% - 3448.4% | -39.5% |