The Discounted Cash Flow (DCF) valuation of Korea Aerospace Industries Ltd (047810.KS) is 119,898.44 KRW. With the latest stock price at 182,600.00 KRW, the upside of Korea Aerospace Industries Ltd based on DCF is -34.3%.
Based on the latest price of 182,600.00 KRW and our DCF valuation, Korea Aerospace Industries Ltd (047810.KS) is a sell. selling 047810.KS stocks now will result in a potential gain of 34.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 8.3% | 6.8% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 56,887.51 - 590,318.99 | 119,898.44 |
| Upside | -68.8% - 223.3% | -34.3% |