The Discounted Cash Flow (DCF) valuation of UIL Co Ltd (049520.KQ) is 9,244.47 KRW. With the latest stock price at 3,685.00 KRW, the upside of UIL Co Ltd based on DCF is 150.9%.
Based on the latest price of 3,685.00 KRW and our DCF valuation, UIL Co Ltd (049520.KQ) is a buy. buying 049520.KQ stocks now will result in a potential gain of 150.9%.
| Range | Selected | |
| WACC / Discount Rate | 7.4% - 10.7% | 9.0% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 7,744.06 - 11,744.74 | 9,244.47 |
| Upside | 110.2% - 218.7% | 150.9% |