The Discounted Cash Flow (DCF) valuation of KCI Ltd (036670.KQ) is 11,289 KRW. With the latest stock price at 7,360.00 KRW, the upside of KCI Ltd based on DCF is 53.4%.
Based on the latest price of 7,360.00 KRW and our DCF valuation, KCI Ltd (036670.KQ) is a buy. Buying 036670.KQ stocks now will result in a potential gain of 53.4%.
Range | Selected | |
WACC / Discount Rate | 6.9% - 10.1% | 8.5% |
Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
Fair Price | 9,185.74 - 14,921.61 | 11,289.80 |
Upside | 24.8% - 102.7% | 53.4% |
(KRW in millions) | Projections | |||||
12-2024 | 12-2025 | 12-2026 | 12-2027 | 12-2028 | 12-2029 | |
Revenue | 110,185 | 111,061 | 117,900 | 123,687 | 128,553 | 135,426 |
% Growth | 0% | 1% | 6% | 5% | 4% | 5% |
Cost of goods sold | (73,983) | (74,571) | (79,163) | (83,049) | (86,316) | (90,931) |
% of Revenue | 67% | 67% | 67% | 67% | 67% | 67% |
Selling, G&A expenses | (20,398) | (20,560) | (21,826) | (22,898) | (23,798) | (25,071) |
% of Revenue | 19% | 19% | 19% | 19% | 19% | 19% |
Research & Development | 0 | 0 | 0 | 0 | 0 | 0 |
% of Revenue | 0% | 0% | 0% | 0% | 0% | 0% |
Net interest & other expenses | 1,946 | 1,961 | 2,082 | 2,184 | 2,270 | 2,392 |
% of Revenue | 2% | 2% | 2% | 2% | 2% | 2% |
Tax expense | (3,036) | (3,850) | (4,087) | (4,287) | (4,456) | (4,694) |
Tax rate | 17% | 22% | 22% | 22% | 22% | 22% |
Net profit | 14,713 | 14,041 | 14,906 | 15,638 | 16,253 | 17,122 |
% Margin | 13% | 13% | 13% | 13% | 13% | 13% |