The Discounted Cash Flow (DCF) valuation of Dual Co Ltd (016740.KS) is 12,095.37 KRW. With the latest stock price at 3,325.00 KRW, the upside of Dual Co Ltd based on DCF is 263.8%.
Based on the latest price of 3,325.00 KRW and our DCF valuation, Dual Co Ltd (016740.KS) is a buy. buying 016740.KS stocks now will result in a potential gain of 263.8%.
| Range | Selected | |
| WACC / Discount Rate | 5.1% - 7.0% | 6.0% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 9,765.96 - 16,067.43 | 12,095.37 |
| Upside | 193.7% - 383.2% | 263.8% |