The Discounted Cash Flow (DCF) valuation of Hanshin Machinery Co Ltd (011700.KS) is 2,958.67 KRW. With the latest stock price at 3,730.00 KRW, the upside of Hanshin Machinery Co Ltd based on DCF is -20.7%.
Based on the latest price of 3,730.00 KRW and our DCF valuation, Hanshin Machinery Co Ltd (011700.KS) is a sell. selling 011700.KS stocks now will result in a potential gain of 20.7%.
| Range | Selected | |
| WACC / Discount Rate | 7.3% - 10.3% | 8.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 2,042.85 - 5,858.95 | 2,958.67 |
| Upside | -45.2% - 57.1% | -20.7% |