The Discounted Cash Flow (DCF) valuation of Wooshin Systems Co Ltd (017370.KS) is 12,780.34 KRW. With the latest stock price at 7,920.00 KRW, the upside of Wooshin Systems Co Ltd based on DCF is 61.4%.
Based on the latest price of 7,920.00 KRW and our DCF valuation, Wooshin Systems Co Ltd (017370.KS) is a buy. buying 017370.KS stocks now will result in a potential gain of 61.4%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 6.6% | 6.0% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 9,723.44 - 17,420.55 | 12,780.34 |
| Upside | 22.8% - 120.0% | 61.4% |