The Discounted Cash Flow (DCF) valuation of Asiana Airlines Inc (020560.KS) is 30,368.17 KRW. With the latest stock price at 9,870.00 KRW, the upside of Asiana Airlines Inc based on DCF is 207.7%.
Based on the latest price of 9,870.00 KRW and our DCF valuation, Asiana Airlines Inc (020560.KS) is a buy. buying 020560.KS stocks now will result in a potential gain of 207.7%.
| Range | Selected | |
| WACC / Discount Rate | 5.1% - 10.7% | 7.9% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 8,007.74 - 131,382.32 | 30,368.17 |
| Upside | -18.9% - 1231.1% | 207.7% |