The Discounted Cash Flow (DCF) valuation of AUK Corp (017900.KS) is 1,644.20 KRW. With the latest stock price at 1,843.00 KRW, the upside of AUK Corp based on DCF is -10.8%.
Based on the latest price of 1,843.00 KRW and our DCF valuation, AUK Corp (017900.KS) is a sell. selling 017900.KS stocks now will result in a potential gain of 10.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 10.0% | 8.1% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1,207.49 - 2,832.34 | 1,644.20 |
| Upside | -34.5% - 53.7% | -10.8% |