The Discounted Cash Flow (DCF) valuation of Daeyoung Packaging Co Ltd (014160.KS) is 5,276.81 KRW. With the latest stock price at 1,253.00 KRW, the upside of Daeyoung Packaging Co Ltd based on DCF is 321.1%.

Is 014160.KS a buy or a sell?

Based on the latest price of 1,253.00 KRW and our DCF valuation, Daeyoung Packaging Co Ltd (014160.KS) is a buy. Buying 014160.KS stocks now will result in a potential gain of 321.1%.

	Range	Selected
WACC / Discount Rate	4.9% - 7.0%	5.9%
Long-term Growth Rate	2.5% - 4.5%	3.5%
Fair Price	2,952.4 - 30,172.79	5,276.81
Upside	135.6% - 2308.0%	321.1%

1,253.00 KRW

Stock Price

5,276.81 KRW

Fair Price

REVENUE & EXPENSES

CAPEX

D&A

WORKING CAPITAL

TERMINAL VALUE

014160.KS DCF Valuation: Revenue & Expenses Forecast

(KRW in millions)		Projections

	12-2024	12-2025	12-2026	12-2027	12-2028	12-2029

Revenue	280,835	288,418	294,187	300,070	308,499	318,657
% Growth	1%	3%	2%	2%	3%	3%

Cost of goods sold	(250,329)	(251,947)	(251,846)	(251,745)	(253,640)	(256,752)
% of Revenue	89%	87%	86%	84%	82%	81%

Selling, G&A expenses	(29,054)	(29,838)	(30,435)	(31,044)	(31,916)	(32,967)
% of Revenue	10%	10%	10%	10%	10%	10%

Research & Development	0	0	0	0	0	0
% of Revenue	0%	0%	0%	0%	0%	0%

Net interest & other expenses	(1,454)	(1,494)	(1,524)	(1,554)	(1,598)	(1,650)
% of Revenue	1%	1%	1%	1%	1%	1%

Tax expense	(30)	(1,367)	(2,762)	(4,184)	(5,679)	(7,260)
Tax rate	1403%	27%	27%	27%	27%	27%

Net profit	(32)	3,772	7,620	11,543	15,667	20,029
% Margin	0%	1%	3%	4%	5%	6%