The Discounted Cash Flow (DCF) valuation of Jinro Distillers Co Ltd (018120.KQ) is 25,613.44 KRW. With the latest stock price at 18,180.00 KRW, the upside of Jinro Distillers Co Ltd based on DCF is 40.9%.
Based on the latest price of 18,180.00 KRW and our DCF valuation, Jinro Distillers Co Ltd (018120.KQ) is a buy. buying 018120.KQ stocks now will result in a potential gain of 40.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 7.7% | 6.6% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 18,465.44 - 44,381.85 | 25,613.44 |
| Upside | 1.6% - 144.1% | 40.9% |