The Discounted Cash Flow (DCF) valuation of SamwonSteel Co Ltd (023000.KS) is 4,821.27 KRW. With the latest stock price at 2,470.00 KRW, the upside of SamwonSteel Co Ltd based on DCF is 95.2%.
Based on the latest price of 2,470.00 KRW and our DCF valuation, SamwonSteel Co Ltd (023000.KS) is a buy. buying 023000.KS stocks now will result in a potential gain of 95.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.1% - 7.4% | 6.3% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 3,923.04 - 6,439.47 | 4,821.27 |
| Upside | 58.8% - 160.7% | 95.2% |