The Discounted Cash Flow (DCF) valuation of AUK Corp (017900.KS) is 1,550.48 KRW. With the latest stock price at 2,010.00 KRW, the upside of AUK Corp based on DCF is -22.9%.
Based on the latest price of 2,010.00 KRW and our DCF valuation, AUK Corp (017900.KS) is a sell. selling 017900.KS stocks now will result in a potential gain of 22.9%.
| Range | Selected | |
| WACC / Discount Rate | 7.0% - 10.4% | 8.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1,187.04 - 2,397.87 | 1,550.48 |
| Upside | -40.9% - 19.3% | -22.9% |