The Discounted Cash Flow (DCF) valuation of Incheon City Gas Co Ltd (034590.KS) is 35,118.31 KRW. With the latest stock price at 24,900.00 KRW, the upside of Incheon City Gas Co Ltd based on DCF is 41.0%.
Based on the latest price of 24,900.00 KRW and our DCF valuation, Incheon City Gas Co Ltd (034590.KS) is a buy. buying 034590.KS stocks now will result in a potential gain of 41.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 8.1% | 7.1% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 29,566.29 - 43,662.63 | 35,118.31 |
| Upside | 18.7% - 75.4% | 41.0% |