The Discounted Cash Flow (DCF) valuation of Cheryong Electric Co Ltd (033100.KQ) is 56,044.33 KRW. With the latest stock price at 39,550.00 KRW, the upside of Cheryong Electric Co Ltd based on DCF is 41.7%.
Based on the latest price of 39,550.00 KRW and our DCF valuation, Cheryong Electric Co Ltd (033100.KQ) is a buy. buying 033100.KQ stocks now will result in a potential gain of 41.7%.
| Range | Selected | |
| WACC / Discount Rate | 7.1% - 10.0% | 8.5% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 45,569.90 - 73,746.62 | 56,044.33 |
| Upside | 15.2% - 86.5% | 41.7% |