The Discounted Cash Flow (DCF) valuation of Kona I Co Ltd (052400.KQ) is 68,227.13 KRW. With the latest stock price at 56,400.00 KRW, the upside of Kona I Co Ltd based on DCF is 21.0%.
Based on the latest price of 56,400.00 KRW and our DCF valuation, Kona I Co Ltd (052400.KQ) is a buy. buying 052400.KQ stocks now will result in a potential gain of 21.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 11.5% | 8.8% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 51,639.30 - 105,342.10 | 68,227.13 |
| Upside | -8.4% - 86.8% | 21.0% |