The Discounted Cash Flow (DCF) valuation of KT&G Corp (033780.KS) is 99,270.03 KRW. With the latest stock price at 118,400.00 KRW, the upside of KT&G Corp based on DCF is -16.2%.
Based on the latest price of 118,400.00 KRW and our DCF valuation, KT&G Corp (033780.KS) is a sell. selling 033780.KS stocks now will result in a potential gain of 16.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 9.7% | 8.3% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 69,604.47 - 180,560.47 | 99,270.03 |
| Upside | -41.2% - 52.5% | -16.2% |