The Discounted Cash Flow (DCF) valuation of Korean Drug Co Ltd (014570.KQ) is 2,825.35 KRW. With the latest stock price at 4,870.00 KRW, the upside of Korean Drug Co Ltd based on DCF is -42.0%.
Based on the latest price of 4,870.00 KRW and our DCF valuation, Korean Drug Co Ltd (014570.KQ) is a sell. selling 014570.KQ stocks now will result in a potential gain of 42.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 7.8% | 6.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 2,506.30 - 3,600.72 | 2,825.35 |
| Upside | -48.5% - -26.1% | -42.0% |