The Discounted Cash Flow (DCF) valuation of DY Corp (013570.KS) is 12,477.77 KRW. With the latest stock price at 4,800.00 KRW, the upside of DY Corp based on DCF is 160.0%.
Based on the latest price of 4,800.00 KRW and our DCF valuation, DY Corp (013570.KS) is a buy. buying 013570.KS stocks now will result in a potential gain of 160.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 7.8% | 6.9% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 10,013.63 - 16,334.50 | 12,477.77 |
| Upside | 108.6% - 240.3% | 160.0% |