The Discounted Cash Flow (DCF) valuation of Sewon Precision Industry Co Ltd (021820.KS) is 14,352.22 KRW. With the latest stock price at 7,050.00 KRW, the upside of Sewon Precision Industry Co Ltd based on DCF is 103.6%.
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 103.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.2% - 6.4% | 5.8% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 12,524.86 - 17,149.89 | 14,352.22 |
| Upside | 77.7% - 143.3% | 103.6% |