The Discounted Cash Flow (DCF) valuation of Kangwon Land Inc (035250.KS) is 25,113.91 KRW. With the latest stock price at 20,100.00 KRW, the upside of Kangwon Land Inc based on DCF is 24.9%.
Based on the latest price of 20,100.00 KRW and our DCF valuation, Kangwon Land Inc (035250.KS) is a buy. buying 035250.KS stocks now will result in a potential gain of 24.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 7.6% | 6.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 18,782.82 - 39,552.15 | 25,113.91 |
| Upside | -6.6% - 96.8% | 24.9% |