044450.KS
KSS Line Ltd
Price:  
10,410 
KRW
Volume:  
84,108
Korea, Republic of | Marine

044450.KS DCF Valuation - Growth Exit 5Y

7.1 %
Upside

What is the DCF valuation of 044450.KS?

The Discounted Cash Flow (DCF) valuation of KSS Line Ltd (044450.KS) is 11,146 KRW. With the latest stock price at 10,410 KRW, the upside of KSS Line Ltd based on DCF is 7.1%.

Is 044450.KS a buy or a sell?

Based on the latest price of 10,410 KRW and our DCF valuation, KSS Line Ltd (044450.KS) is a buy. Buying 044450.KS stocks now will result in a potential gain of 7.1%.

Range Selected
WACC / Discount Rate5.6% - 11.9%8.7%
Long-term Growth Rate 2.0% - 4.0%3.0%
Fair Price(14,549.89) - 172,519.3411,146.47
Upside-239.8% - 1557.2%7.1%
10,410 KRW
Stock Price
11,146 KRW
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

044450.KS DCF Valuation: Revenue & Expenses Forecast

(KRW in millions)Projections
12-202412-202512-202612-202712-202812-2029
Revenue517,929524,879551,328584,023621,281670,258
% Growth
10%1%5%6%6%8%
Cost of goods sold(397,435)(394,713)(406,310)(421,797)(439,732)(464,909)
% of Revenue77%75%74%72%71%69%
Selling, G&A expenses(16,027)(16,242)(17,061)(18,072)(19,225)(20,741)
% of Revenue3%3%3%3%3%3%
Research & Development000000
% of Revenue0%0%0%0%0%0%
Net interest & other expenses(46,213)(46,833)(49,193)(52,110)(55,434)(59,804)
% of Revenue9%9%9%9%9%9%
Tax expense(841)(1,692)(1,987)(2,322)(2,696)(3,148)
Tax rate1%3%3%3%3%3%
Net profit57,41465,40076,77889,722104,194121,656
% Margin11%12%14%15%17%18%