The Discounted Cash Flow (DCF) valuation of KCI Ltd (036670.KQ) is 14,850.13 KRW. With the latest stock price at 6,050.00 KRW, the upside of KCI Ltd based on DCF is 145.5%.
Based on the latest price of 6,050.00 KRW and our DCF valuation, KCI Ltd (036670.KQ) is a buy. buying 036670.KQ stocks now will result in a potential gain of 145.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 7.8% | 6.7% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 12,038.13 - 19,669.15 | 14,850.13 |
| Upside | 99.0% - 225.1% | 145.5% |