The Discounted Cash Flow (DCF) valuation of Hanyang ENG Co Ltd (045100.KQ) is 55,121.11 KRW. With the latest stock price at 18,130.00 KRW, the upside of Hanyang ENG Co Ltd based on DCF is 204.0%.
Based on the latest price of 18,130.00 KRW and our DCF valuation, Hanyang ENG Co Ltd (045100.KQ) is a buy. buying 045100.KQ stocks now will result in a potential gain of 204.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 8.3% | 7.1% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 46,151.70 - 70,719.64 | 55,121.11 |
| Upside | 154.6% - 290.1% | 204.0% |