The Discounted Cash Flow (DCF) valuation of HeunguOil (024060.KQ) is 12,986.20 KRW. With the latest stock price at 21,650.00 KRW, the upside of HeunguOil based on DCF is -40.0%.
Based on the latest price of 21,650.00 KRW and our DCF valuation, HeunguOil (024060.KQ) is a sell. selling 024060.KQ stocks now will result in a potential gain of 40.0%.
| Range | Selected | |
| WACC / Discount Rate | 4.5% - 6.4% | 5.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 8,281.52 - 30,265.16 | 12,986.20 |
| Upside | -61.7% - 39.8% | -40.0% |