The Discounted Cash Flow (DCF) valuation of Sewon Precision Industry Co Ltd (021820.KS) is 11,622.24 KRW. With the latest stock price at 7,050.00 KRW, the upside of Sewon Precision Industry Co Ltd based on DCF is 64.9%.
Based on the latest price of 7,050.00 KRW and our DCF valuation, Sewon Precision Industry Co Ltd (021820.KS) is a buy. buying 021820.KS stocks now will result in a potential gain of 64.9%.
| Range | Selected | |
| WACC / Discount Rate | 7.2% - 8.6% | 7.9% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 10,431.50 - 13,279.12 | 11,622.24 |
| Upside | 48.0% - 88.4% | 64.9% |