The Discounted Cash Flow (DCF) valuation of Iljin Materials Co Ltd (020150.KS) is (867.07) KRW. With the latest stock price at 23,400.00 KRW, the upside of Iljin Materials Co Ltd based on DCF is -103.7%.
Based on the latest price of 23,400.00 KRW and our DCF valuation, Iljin Materials Co Ltd (020150.KS) is a sell. selling 020150.KS stocks now will result in a potential gain of 103.7%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 9.5% | 7.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (1,504.81) - 2,506.81 | (867.07) |
| Upside | -106.4% - -89.3% | -103.7% |