The Discounted Cash Flow (DCF) valuation of Dongwon F & B Co Ltd (049770.KS) is 83,376.68 KRW. With the latest stock price at 44,700.00 KRW, the upside of Dongwon F & B Co Ltd based on DCF is 86.5%.
Based on the latest price of 44,700.00 KRW and our DCF valuation, Dongwon F & B Co Ltd (049770.KS) is a buy. buying 049770.KS stocks now will result in a potential gain of 86.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 7.6% | 6.8% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 65,618.38 - 110,967.88 | 83,376.68 |
| Upside | 46.8% - 148.3% | 86.5% |