The Discounted Cash Flow (DCF) valuation of Cas (016920.KQ) is 2,921.04 KRW. With the latest stock price at 1,309.00 KRW, the upside of Cas based on DCF is 123.2%.
Based on the latest price of 1,309.00 KRW and our DCF valuation, Cas (016920.KQ) is a buy. buying 016920.KQ stocks now will result in a potential gain of 123.2%.
| Range | Selected | |
| WACC / Discount Rate | 4.8% - 10.6% | 7.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 966.26 - 13,200.46 | 2,921.04 |
| Upside | -26.2% - 908.4% | 123.2% |