The Discounted Cash Flow (DCF) valuation of Cas (016920.KQ) is 3,182.61 KRW. With the latest stock price at 1,518.00 KRW, the upside of Cas based on DCF is 109.7%.
Based on the latest price of 1,518.00 KRW and our DCF valuation, Cas (016920.KQ) is a buy. buying 016920.KQ stocks now will result in a potential gain of 109.7%.
| Range | Selected | |
| WACC / Discount Rate | 4.9% - 10.5% | 7.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1,149.94 - 13,400.75 | 3,182.61 |
| Upside | -24.2% - 782.8% | 109.7% |