036670.KQ
KCI Ltd
Price:  
7,360 
KRW
Volume:  
23,979
Korea, Republic of | Chemicals

036670.KQ DCF Valuation - Growth Exit 5Y

53.4 %
Upside

What is the DCF valuation of 036670.KQ?

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%.

Is 036670.KQ a buy or a sell?

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 Rate6.9% - 10.1%8.5%
Long-term Growth Rate 0.0% - 1.0%0.5%
Fair Price9,185.74 - 14,921.6111,289.80
Upside24.8% - 102.7%53.4%
7,360.00 KRW
Stock Price
11,289 KRW
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

036670.KQ DCF Valuation: Revenue & Expenses Forecast

(KRW in millions)Projections
12-202412-202512-202612-202712-202812-2029
Revenue110,185111,061117,900123,687128,553135,426
% Growth
0%1%6%5%4%5%
Cost of goods sold(73,983)(74,571)(79,163)(83,049)(86,316)(90,931)
% of Revenue67%67%67%67%67%67%
Selling, G&A expenses(20,398)(20,560)(21,826)(22,898)(23,798)(25,071)
% of Revenue19%19%19%19%19%19%
Research & Development000000
% of Revenue0%0%0%0%0%0%
Net interest & other expenses1,9461,9612,0822,1842,2702,392
% of Revenue2%2%2%2%2%2%
Tax expense(3,036)(3,850)(4,087)(4,287)(4,456)(4,694)
Tax rate17%22%22%22%22%22%
Net profit14,71314,04114,90615,63816,25317,122
% Margin13%13%13%13%13%13%