The Discounted Cash Flow (DCF) valuation of Dongshin Engineering & Construction (025950.KQ) is 45,263.10 KRW. With the latest stock price at 36,100.00 KRW, the upside of Dongshin Engineering & Construction based on DCF is 25.4%.
Based on the latest price of 36,100.00 KRW and our DCF valuation, Dongshin Engineering & Construction (025950.KQ) is a buy. buying 025950.KQ stocks now will result in a potential gain of 25.4%.
| Range | Selected | |
| WACC / Discount Rate | 4.7% - 7.7% | 6.2% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 26,591.81 - 200,047.13 | 45,263.10 |
| Upside | -26.3% - 454.1% | 25.4% |