The Discounted Cash Flow (DCF) valuation of Whanin Pharm Co Ltd (016580.KS) is 12,253.82 KRW. With the latest stock price at 12,560.00 KRW, the upside of Whanin Pharm Co Ltd based on DCF is -2.4%.
Based on the latest price of 12,560.00 KRW and our DCF valuation, Whanin Pharm Co Ltd (016580.KS) is a sell. selling 016580.KS stocks now will result in a potential gain of 2.4%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 7.9% | 6.9% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 9,992.81 - 17,586.62 | 12,253.82 |
| Upside | -20.4% - 40.0% | -2.4% |