The Discounted Cash Flow (DCF) valuation of BK Tops Co Ltd (030790.KS) is (934.95) KRW. With the latest stock price at 904.00 KRW, the upside of BK Tops Co Ltd based on DCF is -203.4%.
Based on the latest price of 904.00 KRW and our DCF valuation, BK Tops Co Ltd (030790.KS) is a sell. selling 030790.KS stocks now will result in a potential gain of 203.4%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 7.4% | 6.6% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (966.48) - (774.05) | (934.95) |
| Upside | -206.9% - -185.6% | -203.4% |