The Discounted Cash Flow (DCF) valuation of Pan Ocean Co Ltd (028670.KS) is 5,769.12 KRW. With the latest stock price at 4,140.00 KRW, the upside of Pan Ocean Co Ltd based on DCF is 39.4%.
Based on the latest price of 4,140.00 KRW and our DCF valuation, Pan Ocean Co Ltd (028670.KS) is a buy. buying 028670.KS stocks now will result in a potential gain of 39.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 8.9% | 7.5% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 3,530.43 - 9,619.23 | 5,769.12 |
| Upside | -14.7% - 132.3% | 39.4% |