The Discounted Cash Flow (DCF) valuation of Soosan Heavy Industries Co Ltd (017550.KS) is 2,383.53 KRW. With the latest stock price at 1,821.00 KRW, the upside of Soosan Heavy Industries Co Ltd based on DCF is 30.9%.
Based on the latest price of 1,821.00 KRW and our DCF valuation, Soosan Heavy Industries Co Ltd (017550.KS) is a buy. buying 017550.KS stocks now will result in a potential gain of 30.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 7.8% | 6.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1,774.64 - 3,797.78 | 2,383.53 |
| Upside | -2.5% - 108.6% | 30.9% |