The Discounted Cash Flow (DCF) valuation of Jinro Distillers Co Ltd (018120.KQ) is 25,184.59 KRW. With the latest stock price at 19,430.00 KRW, the upside of Jinro Distillers Co Ltd based on DCF is 29.6%.
Based on the latest price of 19,430.00 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 29.6%.
Range | Selected | |
WACC / Discount Rate | 5.8% - 8.0% | 6.9% |
Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
Fair Price | 18,609.01 - 41,655.94 | 25,184.59 |
Upside | -4.2% - 114.4% | 29.6% |