The Discounted Cash Flow (DCF) valuation of Silla SG Co Ltd (025870.KQ) is 8,801.60 KRW. With the latest stock price at 6,130.00 KRW, the upside of Silla SG Co Ltd based on DCF is 43.6%.
Based on the latest price of 6,130.00 KRW and our DCF valuation, Silla SG Co Ltd (025870.KQ) is a buy. buying 025870.KQ stocks now will result in a potential gain of 43.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.0% - 10.4% | 7.7% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 4,551.56 - 20,914.72 | 8,801.60 |
| Upside | -25.7% - 241.2% | 43.6% |