The Discounted Cash Flow (DCF) valuation of Unid Co Ltd (014830.KS) is 139,298.38 KRW. With the latest stock price at 92,000.00 KRW, the upside of Unid Co Ltd based on DCF is 51.4%.
Based on the latest price of 92,000.00 KRW and our DCF valuation, Unid Co Ltd (014830.KS) is a buy. buying 014830.KS stocks now will result in a potential gain of 51.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 10.1% | 8.5% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 106,375.33 - 196,931.58 | 139,298.38 |
| Upside | 15.6% - 114.1% | 51.4% |