The Discounted Cash Flow (DCF) valuation of HY-Lok Corp (013030.KQ) is 61,936.67 KRW. With the latest stock price at 28,900.00 KRW, the upside of HY-Lok Corp based on DCF is 114.3%.
Based on the latest price of 28,900.00 KRW and our DCF valuation, HY-Lok Corp (013030.KQ) is a buy. buying 013030.KQ stocks now will result in a potential gain of 114.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 7.6% | 6.6% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 53,648.70 - 75,514.75 | 61,936.67 |
| Upside | 85.6% - 161.3% | 114.3% |