The Discounted Cash Flow (DCF) valuation of HY-Lok Corp (013030.KQ) is 72,152.59 KRW. With the latest stock price at 35,450.00 KRW, the upside of HY-Lok Corp based on DCF is 103.5%.
Based on the latest price of 35,450.00 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 103.5%.
| Range | Selected | |
| WACC / Discount Rate | 4.6% - 6.3% | 5.5% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 60,429.14 - 92,712.21 | 72,152.59 |
| Upside | 70.5% - 161.5% | 103.5% |