The Discounted Cash Flow (DCF) valuation of Kona I Co Ltd (052400.KQ) is 113,820.05 KRW. With the latest stock price at 47,100.00 KRW, the upside of Kona I Co Ltd based on DCF is 141.7%.
Based on the latest price of 47,100.00 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 141.7%.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 7.4% | 6.5% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 73,658.32 - 282,355.43 | 113,820.05 |
| Upside | 56.4% - 499.5% | 141.7% |