The Discounted Cash Flow (DCF) valuation of Busan Industrial Co Ltd (011390.KS) is 54,210.19 KRW. With the latest stock price at 98,800.00 KRW, the upside of Busan Industrial Co Ltd based on DCF is -45.1%.
Based on the latest price of 98,800.00 KRW and our DCF valuation, Busan Industrial Co Ltd (011390.KS) is a sell. selling 011390.KS stocks now will result in a potential gain of 45.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 12.1% | 8.8% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | (8,641.67) - 513,761.11 | 54,210.19 |
| Upside | -108.7% - 420.0% | -45.1% |