The Discounted Cash Flow (DCF) valuation of HRS Co Ltd (036640.KQ) is 14,866.91 KRW. With the latest stock price at 5,620.00 KRW, the upside of HRS Co Ltd based on DCF is 164.5%.
Based on the latest price of 5,620.00 KRW and our DCF valuation, HRS Co Ltd (036640.KQ) is a buy. buying 036640.KQ stocks now will result in a potential gain of 164.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 10.0% | 8.3% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 12,277.28 - 19,497.58 | 14,866.91 |
| Upside | 118.5% - 246.9% | 164.5% |