The Discounted Cash Flow (DCF) valuation of Choil Aluminum Co Ltd (018470.KS) is 1,783.64 KRW. With the latest stock price at 1,580.00 KRW, the upside of Choil Aluminum Co Ltd based on DCF is 12.9%.
Based on the latest price of 1,580.00 KRW and our DCF valuation, Choil Aluminum Co Ltd (018470.KS) is a buy. buying 018470.KS stocks now will result in a potential gain of 12.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 7.4% | 6.6% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 782.45 - 5,765.16 | 1,783.64 |
| Upside | -50.5% - 264.9% | 12.9% |